Terraced
LE5
3 beds
1 bath
Headland Road, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£30,445
↗ 30%After 5 Years
Change In Property Value
£77,932
↗ 24%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,824 | £20,121 | £20,423 | £20,934 | £21,457 | £102,759 |
| Total Expenses | £12,939 | £12,982 | £13,022 | £13,083 | £13,146 | £65,173 |
| Profit Before Tax | £6,885 | £7,140 | £7,401 | £7,850 | £8,311 | £37,587 |
| Profit After Tax | £5,577 | £5,783 | £5,995 | £6,359 | £6,732 | £30,445 |
| Change In Property Value | £8,125 | £13,325 | £19,055 | £21,930 | £15,497 | £77,932 |
| Net Return | £13,702 | £19,108 | £25,050 | £28,289 | £22,229 | £108,378 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 19% | 24% | 28% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change