Terraced
LE2
3 beds
1 bath
Earl Howe Street, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£24,203
↗ 30%After 5 Years
Change In Property Value
£57,686
↗ 22%After 5 Years
Return On Investment
103%
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 | £17,892 | £18,160 | £18,614 | £19,080 | £19,652 | £93,399 |
| Total Expenses | £12,603 | £12,641 | £12,697 | £12,755 | £12,823 | £63,518 |
| Profit Before Tax | £5,289 | £5,519 | £5,917 | £6,325 | £6,830 | £29,880 |
| Profit After Tax | £4,284 | £4,471 | £4,793 | £5,123 | £5,532 | £24,203 |
| Change In Property Value | £6,499 | £6,661 | £10,924 | £15,622 | £17,979 | £57,686 |
| Net Return | £10,783 | £11,132 | £15,717 | £20,745 | £23,511 | £81,889 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 14% | 20% | 26% | 30% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change