Terraced
LE4
4 beds
2 baths
Coral Street, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£32,725
↗ 31%After 5 Years
Change In Property Value
£80,330
↗ 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 | £20,772 | £21,084 | £21,400 | £21,935 | £22,483 | £107,673 |
| Total Expenses | £13,356 | £13,399 | £13,441 | £13,505 | £13,571 | £67,273 |
| Profit Before Tax | £7,416 | £7,684 | £7,958 | £8,430 | £8,912 | £40,401 |
| Profit After Tax | £6,007 | £6,224 | £6,446 | £6,828 | £7,219 | £32,725 |
| Change In Property Value | £8,375 | £13,735 | £19,641 | £22,605 | £15,974 | £80,330 |
| Net Return | £14,382 | £19,959 | £26,087 | £29,433 | £23,193 | £113,055 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| 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