Terraced
LE2
5 beds
2 baths
Lytham Road, Clarendon Park, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£29,267
↗ 30%After 5 Years
Change In Property Value
£68,792
↗ 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 | £21,336 | £21,656 | £22,197 | £22,752 | £23,435 | £111,377 |
| Total Expenses | £14,933 | £14,976 | £15,041 | £15,108 | £15,187 | £75,245 |
| Profit Before Tax | £6,403 | £6,680 | £7,156 | £7,645 | £8,248 | £36,132 |
| Profit After Tax | £5,187 | £5,411 | £5,797 | £6,192 | £6,681 | £29,267 |
| Change In Property Value | £7,750 | £7,944 | £13,028 | £18,630 | £21,441 | £68,792 |
| Net Return | £12,937 | £13,354 | £18,824 | £24,822 | £28,122 | £98,059 |
| 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