Terraced
LE3
6 beds
3 baths
Ashleigh Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£38,305
↗ 32%After 5 Years
Change In Property Value
£89,922
↗ 24%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,628 | £23,982 | £24,342 | £24,951 | £25,574 | £122,478 |
| Total Expenses | £14,928 | £14,976 | £15,023 | £15,094 | £15,167 | £75,188 |
| Profit Before Tax | £8,700 | £9,006 | £9,320 | £9,857 | £10,408 | £47,290 |
| Profit After Tax | £7,047 | £7,295 | £7,549 | £7,984 | £8,430 | £38,305 |
| Change In Property Value | £9,375 | £15,375 | £21,986 | £25,304 | £17,882 | £89,922 |
| Net Return | £16,422 | £22,670 | £29,535 | £33,288 | £26,312 | £128,227 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 19% | 25% | 28% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change