Terraced
LE3
4 beds
2 baths
Fosse Road South, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£35,583
↗ 32%After 5 Years
Change In Property Value
£83,915
↗ 24%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,044 | £22,375 | £22,710 | £23,278 | £23,860 | £114,267 |
| Total Expenses | £13,964 | £14,010 | £14,053 | £14,121 | £14,190 | £70,337 |
| Profit Before Tax | £8,080 | £8,365 | £8,657 | £9,157 | £9,670 | £43,930 |
| Profit After Tax | £6,545 | £6,776 | £7,012 | £7,417 | £7,833 | £35,583 |
| Change In Property Value | £8,749 | £14,348 | £20,518 | £23,614 | £16,687 | £83,915 |
| Net Return | £15,294 | £21,124 | £27,530 | £31,031 | £24,520 | £119,498 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 19% | 25% | 28% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change