Terraced
LE3
2 beds
1 bath
Carlisle Street, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£52,750First YearProfit From Rental Income
£15,331
↗ 29%After 5 Years
Change In Property Value
£38,280
↗ 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 | £11,868 | £12,046 | £12,347 | £12,656 | £13,036 | £61,953 |
| Total Expenses | £8,531 | £8,560 | £8,601 | £8,643 | £8,691 | £43,026 |
| Profit Before Tax | £3,337 | £3,486 | £3,746 | £4,013 | £4,344 | £18,927 |
| Profit After Tax | £2,703 | £2,824 | £3,034 | £3,251 | £3,519 | £15,331 |
| Change In Property Value | £4,313 | £4,420 | £7,249 | £10,367 | £11,931 | £38,280 |
| Net Return | £7,016 | £7,244 | £10,284 | £13,617 | £15,450 | £53,610 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 13% | 14% | 19% | 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