Terraced
LE7
2 beds
1 bath
Anthony Street, Rothley LE7
East Midlands, England · LE7
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£22,980
↗ 34%After 5 Years
Change In Property Value
£53,953
↗ 24%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,616 | £14,835 | £15,206 | £15,586 | £74,644 |
| Total Expenses | £9,179 | £9,213 | £9,246 | £9,293 | £9,342 | £46,274 |
| Profit Before Tax | £5,221 | £5,403 | £5,590 | £5,913 | £6,244 | £28,370 |
| Profit After Tax | £4,229 | £4,376 | £4,528 | £4,789 | £5,058 | £22,980 |
| Change In Property Value | £5,625 | £9,225 | £13,192 | £15,183 | £10,729 | £53,953 |
| Net Return | £9,854 | £13,601 | £17,719 | £19,972 | £15,787 | £76,933 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 14% | 20% | 26% | 29% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change