Terraced
LE3
2 beds
1 bath
Bede Street, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£16,226
↗ 31%After 5 Years
Change In Property Value
£40,765
↗ 24%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,716 | £10,877 | £11,040 | £11,316 | £11,599 | £55,547 |
| Total Expenses | £7,041 | £7,070 | £7,096 | £7,135 | £7,173 | £35,516 |
| Profit Before Tax | £3,675 | £3,807 | £3,943 | £4,181 | £4,425 | £20,031 |
| Profit After Tax | £2,976 | £3,084 | £3,194 | £3,387 | £3,584 | £16,226 |
| Change In Property Value | £4,250 | £6,970 | £9,967 | £11,471 | £8,106 | £40,765 |
| Net Return | £7,226 | £10,054 | £13,161 | £14,858 | £11,691 | £56,990 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 14% | 19% | 25% | 29% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change