Terraced
LE5
2 beds
1 bath
Bridge Road, Evington Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£19,913
↗ 30%After 5 Years
Change In Property Value
£52,754
↗ 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 | £13,416 | £13,617 | £13,821 | £14,167 | £14,521 | £69,543 |
| Total Expenses | £8,920 | £8,953 | £8,983 | £9,028 | £9,074 | £44,959 |
| Profit Before Tax | £4,496 | £4,665 | £4,838 | £5,139 | £5,447 | £24,584 |
| Profit After Tax | £3,642 | £3,778 | £3,919 | £4,162 | £4,412 | £19,913 |
| Change In Property Value | £5,500 | £9,020 | £12,899 | £14,845 | £10,491 | £52,754 |
| Net Return | £9,142 | £12,798 | £16,817 | £19,007 | £14,902 | £72,667 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| 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