Terraced
LE8
2 beds
1 bath
15 Main Street, Great Glen, Leicester LE8
East Midlands, England · LE8
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£20,247
↗ 31%After 5 Years
Change In Property Value
£51,555
↗ 24%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,332 | £13,532 | £13,735 | £14,078 | £14,430 | £69,108 |
| Total Expenses | £8,751 | £8,783 | £8,814 | £8,859 | £8,905 | £44,111 |
| Profit Before Tax | £4,581 | £4,749 | £4,921 | £5,220 | £5,526 | £24,996 |
| Profit After Tax | £3,711 | £3,846 | £3,986 | £4,228 | £4,476 | £20,247 |
| Change In Property Value | £5,375 | £8,815 | £12,605 | £14,508 | £10,252 | £51,555 |
| Net Return | £9,086 | £12,661 | £16,592 | £18,736 | £14,728 | £71,802 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 14% | 19% | 25% | 29% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change