Terraced
LE4
3 beds
1 bath
Beaumanor Road, Leicester, Leicestershire LE4
East Midlands, England · LE4
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£10,889
↗ 28%After 5 Years
Change In Property Value
£29,974
↗ 24%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,752 | £7,868 | £7,986 | £8,186 | £8,391 | £40,183 |
| Total Expenses | £5,297 | £5,321 | £5,343 | £5,374 | £5,405 | £26,740 |
| Profit Before Tax | £2,455 | £2,547 | £2,643 | £2,812 | £2,986 | £13,443 |
| Profit After Tax | £1,988 | £2,063 | £2,141 | £2,278 | £2,419 | £10,889 |
| Change In Property Value | £3,125 | £5,125 | £7,329 | £8,435 | £5,961 | £29,974 |
| Net Return | £5,113 | £7,188 | £9,470 | £10,713 | £8,379 | £40,863 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 13% | 19% | 25% | 28% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change