Terraced
LE4
2 beds
1 bath
Loughborough Road, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£22,839
↗ 31%After 5 Years
Change In Property Value
£57,550
↗ 24%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,880 | £15,103 | £15,330 | £15,713 | £16,106 | £77,132 |
| Total Expenses | £9,710 | £9,745 | £9,778 | £9,827 | £9,876 | £48,936 |
| Profit Before Tax | £5,170 | £5,358 | £5,552 | £5,886 | £6,229 | £28,196 |
| Profit After Tax | £4,188 | £4,340 | £4,497 | £4,768 | £5,046 | £22,839 |
| Change In Property Value | £6,000 | £9,840 | £14,071 | £16,195 | £11,444 | £57,550 |
| Net Return | £10,188 | £14,180 | £18,568 | £20,963 | £16,490 | £80,389 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 14% | 19% | 25% | 29% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change