Terraced
LE5
3 beds
1 bath
Osmaston Road, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£21,932
↗ 30%After 5 Years
Change In Property Value
£57,550
↗ 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 | £14,640 | £14,860 | £15,082 | £15,460 | £15,846 | £75,888 |
| Total Expenses | £9,686 | £9,720 | £9,753 | £9,801 | £9,850 | £48,811 |
| Profit Before Tax | £4,954 | £5,139 | £5,329 | £5,658 | £5,996 | £27,077 |
| Profit After Tax | £4,013 | £4,163 | £4,317 | £4,583 | £4,856 | £21,932 |
| Change In Property Value | £6,000 | £9,840 | £14,071 | £16,195 | £11,444 | £57,550 |
| Net Return | £10,013 | £14,003 | £18,388 | £20,778 | £16,301 | £79,482 |
| Return From Rental Income (%) | 5% | 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