Terraced
LE4
3 beds
2 baths
Doncaster Road, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£30,660
↗ 31%After 5 Years
Change In Property Value
£75,535
↗ 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 | £19,536 | £19,829 | £20,126 | £20,630 | £21,145 | £101,267 |
| Total Expenses | £12,589 | £12,631 | £12,671 | £12,731 | £12,794 | £63,415 |
| Profit Before Tax | £6,947 | £7,199 | £7,456 | £7,898 | £8,352 | £37,852 |
| Profit After Tax | £5,627 | £5,831 | £6,039 | £6,398 | £6,765 | £30,660 |
| Change In Property Value | £7,875 | £12,915 | £18,468 | £21,256 | £15,021 | £75,535 |
| Net Return | £13,502 | £18,746 | £24,508 | £27,653 | £21,786 | £106,195 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| 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