Terraced
LE4
3 beds
2 baths
Doncaster Road, Belgrave, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£31,142
↗ 31%After 5 Years
Change In Property Value
£76,733
↗ 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 | £19,836 | £20,134 | £20,436 | £20,946 | £21,470 | £102,822 |
| Total Expenses | £12,780 | £12,822 | £12,862 | £12,924 | £12,987 | £64,374 |
| Profit Before Tax | £7,056 | £7,312 | £7,573 | £8,023 | £8,483 | £38,447 |
| Profit After Tax | £5,716 | £5,922 | £6,134 | £6,498 | £6,871 | £31,142 |
| Change In Property Value | £8,000 | £13,120 | £18,762 | £21,593 | £15,259 | £76,733 |
| Net Return | £13,716 | £19,042 | £24,896 | £28,091 | £22,130 | £107,876 |
| 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