Terraced
LE4
2 beds
1 bath
Swainson Road, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£24,903
↗ 31%After 5 Years
Change In Property Value
£62,346
↗ 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 | £16,116 | £16,358 | £16,603 | £17,018 | £17,444 | £83,539 |
| Total Expenses | £10,477 | £10,514 | £10,549 | £10,601 | £10,654 | £52,794 |
| Profit Before Tax | £5,639 | £5,844 | £6,055 | £6,418 | £6,790 | £30,745 |
| Profit After Tax | £4,568 | £4,734 | £4,904 | £5,198 | £5,500 | £24,903 |
| Change In Property Value | £6,500 | £10,660 | £15,244 | £17,544 | £12,398 | £62,346 |
| Net Return | £11,068 | £15,394 | £20,148 | £22,743 | £17,898 | £87,249 |
| 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