Terraced
LE3
3 beds
0 baths
30 Battenberg Road, Off Tudor Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£39,700First YearProfit From Rental Income
£11,773
↗ 30%After 5 Years
Change In Property Value
£30,933
↗ 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 | £8,124 | £8,246 | £8,370 | £8,579 | £8,793 | £42,111 |
| Total Expenses | £5,463 | £5,488 | £5,510 | £5,542 | £5,574 | £27,576 |
| Profit Before Tax | £2,661 | £2,758 | £2,859 | £3,037 | £3,219 | £14,535 |
| Profit After Tax | £2,155 | £2,234 | £2,316 | £2,460 | £2,608 | £11,773 |
| Change In Property Value | £3,225 | £5,289 | £7,563 | £8,705 | £6,151 | £30,933 |
| Net Return | £5,380 | £7,523 | £9,879 | £11,165 | £8,759 | £42,707 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| 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