Terraced
LE5
4 beds
1 bath
Humberstone Road, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£27,944
↗ 30%After 5 Years
Change In Property Value
£71,938
↗ 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 | £18,300 | £18,574 | £18,853 | £19,324 | £19,808 | £94,860 |
| Total Expenses | £11,983 | £12,022 | £12,061 | £12,118 | £12,177 | £60,361 |
| Profit Before Tax | £6,318 | £6,552 | £6,793 | £7,206 | £7,630 | £34,499 |
| Profit After Tax | £5,117 | £5,307 | £5,502 | £5,837 | £6,181 | £27,944 |
| Change In Property Value | £7,500 | £12,300 | £17,589 | £20,243 | £14,305 | £71,938 |
| Net Return | £12,617 | £17,607 | £23,091 | £26,080 | £20,486 | £99,882 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 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