Terraced
LE2
2 beds
1 bath
Sanvey Lane, Leicester, Leicestershire LE2
East Midlands, England · LE2
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£13,231
↗ 23%After 5 Years
Change In Property Value
£41,053
↗ 22%After 5 Years
Return On Investment
96%
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 | £11,844 | £12,022 | £12,322 | £12,630 | £13,009 | £61,827 |
| Total Expenses | £9,024 | £9,054 | £9,094 | £9,136 | £9,185 | £45,493 |
| Profit Before Tax | £2,820 | £2,968 | £3,228 | £3,494 | £3,825 | £16,334 |
| Profit After Tax | £2,284 | £2,404 | £2,615 | £2,830 | £3,098 | £13,231 |
| Change In Property Value | £4,625 | £4,741 | £7,775 | £11,118 | £12,795 | £41,053 |
| Net Return | £6,909 | £7,145 | £10,389 | £13,948 | £15,893 | £54,284 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 13% | 18% | 25% | 28% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change