Terraced
LE4
2 beds
1 bath
Epsom Road, Belgrave, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£75,700First YearProfit From Rental Income
£23,797
↗ 31%After 5 Years
Change In Property Value
£59,708
↗ 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 | £15,444 | £15,676 | £15,911 | £16,309 | £16,716 | £80,055 |
| Total Expenses | £10,056 | £10,092 | £10,125 | £10,176 | £10,227 | £50,676 |
| Profit Before Tax | £5,388 | £5,584 | £5,785 | £6,133 | £6,489 | £29,380 |
| Profit After Tax | £4,364 | £4,523 | £4,686 | £4,968 | £5,256 | £23,797 |
| Change In Property Value | £6,225 | £10,209 | £14,599 | £16,802 | £11,873 | £59,708 |
| Net Return | £10,589 | £14,732 | £19,285 | £21,770 | £17,130 | £83,506 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 14% | 19% | 25% | 29% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change