Terraced
LE4
3 beds
1 bath
Dorset Street, Belgrave, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£20,774
↗ 31%After 5 Years
Change In Property Value
£52,754
↗ 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 | £13,644 | £13,849 | £14,056 | £14,408 | £14,768 | £70,725 |
| Total Expenses | £8,943 | £8,976 | £9,007 | £9,052 | £9,099 | £45,077 |
| Profit Before Tax | £4,701 | £4,873 | £5,050 | £5,355 | £5,669 | £25,648 |
| Profit After Tax | £3,808 | £3,947 | £4,090 | £4,338 | £4,592 | £20,774 |
| Change In Property Value | £5,500 | £9,020 | £12,899 | £14,845 | £10,491 | £52,754 |
| Net Return | £9,308 | £12,967 | £16,989 | £19,183 | £15,082 | £73,529 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 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