Terraced
LE5
2 beds
1 bath
Sawley Street, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£19,431
↗ 30%After 5 Years
Change In Property Value
£51,555
↗ 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 | £13,116 | £13,313 | £13,512 | £13,850 | £14,196 | £67,988 |
| Total Expenses | £8,729 | £8,761 | £8,792 | £8,836 | £8,881 | £43,999 |
| Profit Before Tax | £4,387 | £4,551 | £4,721 | £5,014 | £5,315 | £23,989 |
| Profit After Tax | £3,553 | £3,687 | £3,824 | £4,062 | £4,305 | £19,431 |
| Change In Property Value | £5,375 | £8,815 | £12,605 | £14,508 | £10,252 | £51,555 |
| Net Return | £8,928 | £12,502 | £16,429 | £18,569 | £14,558 | £70,986 |
| 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