Terraced
LE2
5 beds
2 baths
Hartopp Road, Clarendon Park, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£25,661
↗ 24%After 5 Years
Change In Property Value
£74,340
↗ 22%After 5 Years
Return On Investment
95%
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 | £21,444 | £21,766 | £22,310 | £22,868 | £23,554 | £111,941 |
| Total Expenses | £15,936 | £15,979 | £16,044 | £16,111 | £16,190 | £80,261 |
| Profit Before Tax | £5,508 | £5,786 | £6,265 | £6,756 | £7,363 | £31,680 |
| Profit After Tax | £4,462 | £4,687 | £5,075 | £5,473 | £5,964 | £25,661 |
| Change In Property Value | £8,375 | £8,584 | £14,078 | £20,132 | £23,170 | £74,340 |
| Net Return | £12,837 | £13,271 | £19,153 | £25,605 | £29,134 | £100,001 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 13% | 18% | 24% | 28% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change