Terraced
LE2
3 beds
2 baths
Knighton Fields Road West, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£18,127
↗ 30%After 5 Years
Change In Property Value
£44,382
↗ 22%After 5 Years
Return On Investment
102%
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 | £13,764 | £13,970 | £14,320 | £14,678 | £15,118 | £71,850 |
| Total Expenses | £9,811 | £9,844 | £9,889 | £9,936 | £9,991 | £49,471 |
| Profit Before Tax | £3,953 | £4,127 | £4,431 | £4,742 | £5,127 | £22,379 |
| Profit After Tax | £3,202 | £3,343 | £3,589 | £3,841 | £4,153 | £18,127 |
| Change In Property Value | £5,000 | £5,125 | £8,405 | £12,019 | £13,833 | £44,382 |
| Net Return | £8,202 | £8,468 | £11,994 | £15,860 | £17,986 | £62,509 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 14% | 20% | 26% | 29% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change