Terraced
LE5
3 beds
1 bath
Vulcan Road, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£22,942
↗ 30%After 5 Years
Change In Property Value
£59,948
↗ 24%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,252 | £15,481 | £15,713 | £16,106 | £16,508 | £79,060 |
| Total Expenses | £10,069 | £10,104 | £10,138 | £10,188 | £10,238 | £50,737 |
| Profit Before Tax | £5,183 | £5,376 | £5,575 | £5,918 | £6,270 | £28,323 |
| Profit After Tax | £4,198 | £4,355 | £4,516 | £4,794 | £5,079 | £22,942 |
| Change In Property Value | £6,250 | £10,250 | £14,658 | £16,869 | £11,921 | £59,948 |
| Net Return | £10,448 | £14,605 | £19,173 | £21,663 | £17,000 | £82,890 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 19% | 25% | 29% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change