Terraced
LE3
2 beds
1 bath
Bolton Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£15,653
↗ 31%After 5 Years
Change In Property Value
£39,566
↗ 24%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,392 | £10,548 | £10,706 | £10,974 | £11,248 | £53,868 |
| Total Expenses | £6,848 | £6,876 | £6,902 | £6,939 | £6,978 | £34,543 |
| Profit Before Tax | £3,544 | £3,672 | £3,804 | £4,034 | £4,271 | £19,324 |
| Profit After Tax | £2,871 | £2,974 | £3,081 | £3,268 | £3,459 | £15,653 |
| Change In Property Value | £4,125 | £6,765 | £9,674 | £11,134 | £7,868 | £39,566 |
| Net Return | £6,996 | £9,739 | £12,755 | £14,402 | £11,327 | £55,218 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 14% | 19% | 25% | 29% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change