Terraced
LE17
2 beds
1 bath
High Street, Husbands Bosworth, Lutterworth LE17
Initial Investment
£83,074First YearProfit From Rental Income
£15,233
↗ 18%After 5 Years
Change In Property Value
£33,753
↗ 20%After 5 Years
Return On Investment
59%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,700 | £11,934 | £12,232 | £12,538 | £12,852 | £61,256 |
| Total Expenses | £8,413 | £8,448 | £8,488 | £8,530 | £8,572 | £42,450 |
| Profit Before Tax | £3,287 | £3,486 | £3,744 | £4,008 | £4,280 | £18,806 |
| Profit After Tax | £2,663 | £2,824 | £3,033 | £3,247 | £3,467 | £15,233 |
| Change In Property Value | £3,399 | £3,467 | £7,073 | £9,194 | £10,620 | £33,753 |
| Net Return | £6,062 | £6,291 | £10,105 | £12,441 | £14,086 | £48,985 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change