Terraced
LE5
2 beds
1 bath
Woodland Road, Leicester, Leicestershire LE5
East Midlands, England · LE5
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£23,951
↗ 30%After 5 Years
Change In Property Value
£62,346
↗ 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 | £15,864 | £16,102 | £16,343 | £16,752 | £17,171 | £82,232 |
| Total Expenses | £10,452 | £10,488 | £10,523 | £10,574 | £10,626 | £52,663 |
| Profit Before Tax | £5,412 | £5,614 | £5,821 | £6,178 | £6,544 | £29,569 |
| Profit After Tax | £4,384 | £4,547 | £4,715 | £5,004 | £5,301 | £23,951 |
| Change In Property Value | £6,500 | £10,660 | £15,244 | £17,544 | £12,398 | £62,346 |
| Net Return | £10,884 | £15,207 | £19,959 | £22,549 | £17,699 | £86,297 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 19% | 25% | 28% | 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