Terraced
LE4
3 beds
1 bath
Staythorpe Road, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£25,958
↗ 31%After 5 Years
Change In Property Value
£64,744
↗ 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 | £16,740 | £16,991 | £17,246 | £17,677 | £18,119 | £86,773 |
| Total Expenses | £10,861 | £10,899 | £10,935 | £10,988 | £11,043 | £54,726 |
| Profit Before Tax | £5,879 | £6,092 | £6,311 | £6,689 | £7,076 | £32,047 |
| Profit After Tax | £4,762 | £4,935 | £5,112 | £5,418 | £5,732 | £25,958 |
| Change In Property Value | £6,750 | £11,070 | £15,830 | £18,219 | £12,875 | £64,744 |
| Net Return | £11,512 | £16,005 | £20,942 | £23,637 | £18,606 | £90,702 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 14% | 19% | 25% | 28% | 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