Terraced
LE5
3 beds
1 bath
Stanhope Street, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£18,949
↗ 30%After 5 Years
Change In Property Value
£50,356
↗ 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 | £12,816 | £13,008 | £13,203 | £13,533 | £13,872 | £66,433 |
| Total Expenses | £8,538 | £8,570 | £8,600 | £8,643 | £8,688 | £43,039 |
| Profit Before Tax | £4,278 | £4,438 | £4,604 | £4,890 | £5,184 | £23,393 |
| Profit After Tax | £3,465 | £3,595 | £3,729 | £3,961 | £4,199 | £18,949 |
| Change In Property Value | £5,250 | £8,610 | £12,312 | £14,170 | £10,014 | £50,356 |
| Net Return | £8,715 | £12,205 | £16,041 | £18,131 | £14,213 | £69,305 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| 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