Terraced
LE5
3 beds
2 baths
Champion Close, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£26,934
↗ 30%After 5 Years
Change In Property Value
£69,540
↗ 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 | £17,688 | £17,953 | £18,223 | £18,678 | £19,145 | £91,687 |
| Total Expenses | £11,600 | £11,639 | £11,676 | £11,732 | £11,789 | £58,435 |
| Profit Before Tax | £6,088 | £6,315 | £6,547 | £6,946 | £7,356 | £33,252 |
| Profit After Tax | £4,932 | £5,115 | £5,303 | £5,627 | £5,958 | £26,934 |
| Change In Property Value | £7,250 | £11,890 | £17,003 | £19,569 | £13,828 | £69,540 |
| Net Return | £12,182 | £17,005 | £22,306 | £25,195 | £19,787 | £96,474 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 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