Terraced
LE2
4 beds
1 bath
Hartington Road, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£26,754
↗ 30%After 5 Years
Change In Property Value
£63,244
↗ 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 | £19,620 | £19,914 | £20,412 | £20,922 | £21,550 | £102,419 |
| Total Expenses | £13,769 | £13,810 | £13,871 | £13,933 | £14,006 | £69,390 |
| Profit Before Tax | £5,851 | £6,104 | £6,541 | £6,990 | £7,544 | £33,029 |
| Profit After Tax | £4,739 | £4,944 | £5,298 | £5,662 | £6,111 | £26,754 |
| Change In Property Value | £7,125 | £7,303 | £11,977 | £17,127 | £19,712 | £63,244 |
| Net Return | £11,864 | £12,247 | £17,276 | £22,789 | £25,822 | £89,998 |
| Return From Rental Income (%) | 5% | 6% | 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