Terraced
LE5
3 beds
1 bath
Spalding Street, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£27,462
↗ 30%After 5 Years
Change In Property Value
£70,739
↗ 24%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,544 | £19,008 | £19,483 | £93,305 |
| Total Expenses | £11,792 | £11,831 | £11,869 | £11,926 | £11,984 | £59,401 |
| Profit Before Tax | £6,208 | £6,439 | £6,675 | £7,082 | £7,499 | £33,904 |
| Profit After Tax | £5,029 | £5,215 | £5,407 | £5,736 | £6,074 | £27,462 |
| Change In Property Value | £7,375 | £12,095 | £17,296 | £19,906 | £14,067 | £70,739 |
| Net Return | £12,404 | £17,310 | £22,703 | £25,642 | £20,141 | £98,201 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 19% | 25% | 28% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change