Terraced
LE4
3 beds
1 bath
Gipsy Lane, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£31,670
↗ 31%After 5 Years
Change In Property Value
£77,932
↗ 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 | £20,148 | £20,450 | £20,757 | £21,276 | £21,808 | £104,439 |
| Total Expenses | £12,972 | £13,014 | £13,055 | £13,118 | £13,182 | £65,341 |
| Profit Before Tax | £7,176 | £7,436 | £7,702 | £8,158 | £8,626 | £39,098 |
| Profit After Tax | £5,813 | £6,023 | £6,238 | £6,608 | £6,987 | £31,670 |
| Change In Property Value | £8,125 | £13,325 | £19,055 | £21,930 | £15,497 | £77,932 |
| Net Return | £13,938 | £19,348 | £25,293 | £28,538 | £22,485 | £109,602 |
| 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