Terraced
LE18
2 beds
1 bath
Manor Street, Wigston LE18
Initial Investment
£88,100First YearProfit From Rental Income
£16,229
↗ 18%After 5 Years
Change In Property Value
£35,749
↗ 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 | £12,384 | £12,632 | £12,947 | £13,271 | £13,603 | £64,837 |
| Total Expenses | £8,880 | £8,916 | £8,958 | £9,002 | £9,046 | £44,802 |
| Profit Before Tax | £3,504 | £3,716 | £3,989 | £4,269 | £4,557 | £20,035 |
| Profit After Tax | £2,838 | £3,010 | £3,231 | £3,458 | £3,691 | £16,229 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £6,438 | £6,682 | £10,722 | £13,196 | £14,939 | £51,977 |
| 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