Terraced
LE4
2 beds
1 bath
Doncaster Road, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£29,605
↗ 31%After 5 Years
Change In Property Value
£73,137
↗ 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 | £18,912 | £19,196 | £19,484 | £19,971 | £20,470 | £98,032 |
| Total Expenses | £12,205 | £12,245 | £12,284 | £12,344 | £12,404 | £61,482 |
| Profit Before Tax | £6,707 | £6,950 | £7,199 | £7,627 | £8,066 | £36,550 |
| Profit After Tax | £5,433 | £5,630 | £5,831 | £6,178 | £6,533 | £29,605 |
| Change In Property Value | £7,625 | £12,505 | £17,882 | £20,581 | £14,544 | £73,137 |
| Net Return | £13,058 | £18,135 | £23,713 | £26,759 | £21,077 | £102,742 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| 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