Terraced
LE4
3 beds
1 bath
Flax Road, Leicester, Leicestershire LE4
East Midlands, England · LE4
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£14,536
↗ 30%After 5 Years
Change In Property Value
£38,367
↗ 24%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,924 | £10,073 | £10,224 | £10,480 | £10,742 | £51,442 |
| Total Expenses | £6,640 | £6,668 | £6,693 | £6,729 | £6,766 | £33,497 |
| Profit Before Tax | £3,284 | £3,405 | £3,531 | £3,750 | £3,976 | £17,945 |
| Profit After Tax | £2,660 | £2,758 | £2,860 | £3,038 | £3,220 | £14,536 |
| Change In Property Value | £4,000 | £6,560 | £9,381 | £10,796 | £7,629 | £38,367 |
| Net Return | £6,660 | £9,318 | £12,241 | £13,834 | £10,850 | £52,902 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 19% | 25% | 28% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change