Terraced
LE3
3 beds
1 bath
Eastleigh Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£19,436
↗ 32%After 5 Years
Change In Property Value
£47,958
↗ 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 | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £8,195 | £8,226 | £8,256 | £8,299 | £8,343 | £41,319 |
| Profit Before Tax | £4,405 | £4,563 | £4,725 | £5,007 | £5,295 | £23,995 |
| Profit After Tax | £3,568 | £3,696 | £3,827 | £4,055 | £4,289 | £19,436 |
| Change In Property Value | £5,000 | £8,200 | £11,726 | £13,496 | £9,537 | £47,958 |
| Net Return | £8,568 | £11,896 | £15,553 | £17,551 | £13,826 | £67,394 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 20% | 25% | 29% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change