Terraced
LE2
4 beds
1 bath
Woodford Road, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£29,788
↗ 30%After 5 Years
Change In Property Value
£69,902
↗ 22%After 5 Years
Return On Investment
101%
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 | £21,684 | £22,009 | £22,559 | £23,123 | £23,817 | £113,193 |
| Total Expenses | £15,166 | £15,210 | £15,276 | £15,343 | £15,423 | £76,418 |
| Profit Before Tax | £6,518 | £6,799 | £7,284 | £7,780 | £8,394 | £36,775 |
| Profit After Tax | £5,280 | £5,507 | £5,900 | £6,302 | £6,799 | £29,788 |
| Change In Property Value | £7,875 | £8,072 | £13,238 | £18,930 | £21,787 | £69,902 |
| Net Return | £13,155 | £13,579 | £19,138 | £25,232 | £28,586 | £99,690 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 14% | 19% | 26% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change