Terraced
LE5
2 beds
1 bath
Bridge Road, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£16,930
↗ 29%After 5 Years
Change In Property Value
£45,561
↗ 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 | £11,592 | £11,766 | £11,942 | £12,241 | £12,547 | £60,088 |
| Total Expenses | £7,772 | £7,802 | £7,830 | £7,871 | £7,912 | £39,187 |
| Profit Before Tax | £3,820 | £3,964 | £4,112 | £4,370 | £4,635 | £20,901 |
| Profit After Tax | £3,094 | £3,210 | £3,331 | £3,540 | £3,754 | £16,930 |
| Change In Property Value | £4,750 | £7,790 | £11,140 | £12,821 | £9,060 | £45,561 |
| Net Return | £7,844 | £11,000 | £14,471 | £16,361 | £12,814 | £62,490 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| 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