Terraced
LE5
3 beds
1 bath
Kinross Avenue, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£73,750First YearProfit From Rental Income
£22,196
↗ 30%After 5 Years
Change In Property Value
£58,150
↗ 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 | £14,796 | £15,018 | £15,243 | £15,624 | £16,015 | £76,696 |
| Total Expenses | £9,782 | £9,817 | £9,850 | £9,898 | £9,948 | £49,294 |
| Profit Before Tax | £5,014 | £5,201 | £5,394 | £5,726 | £6,067 | £27,402 |
| Profit After Tax | £4,061 | £4,213 | £4,369 | £4,638 | £4,914 | £22,196 |
| Change In Property Value | £6,063 | £9,943 | £14,218 | £16,363 | £11,563 | £58,150 |
| Net Return | £10,124 | £14,155 | £18,587 | £21,002 | £16,478 | £80,345 |
| 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