Terraced
LE4
2 beds
1 bath
Front Street, Birstall, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£65,485First YearProfit From Rental Income
£20,254
↗ 31%After 5 Years
Change In Property Value
£51,543
↗ 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 | £13,332 | £13,532 | £13,735 | £14,078 | £14,430 | £69,108 |
| Total Expenses | £8,749 | £8,782 | £8,812 | £8,857 | £8,903 | £44,103 |
| Profit Before Tax | £4,583 | £4,750 | £4,923 | £5,221 | £5,527 | £25,004 |
| Profit After Tax | £3,712 | £3,848 | £3,987 | £4,229 | £4,477 | £20,254 |
| Change In Property Value | £5,374 | £8,813 | £12,603 | £14,504 | £10,250 | £51,543 |
| Net Return | £9,086 | £12,661 | £16,590 | £18,734 | £14,727 | £71,797 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 14% | 19% | 25% | 29% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change