Terraced
LE3
2 beds
1 bath
Western Road, West End LE3
East Midlands, England · LE3
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£17,165
↗ 37%After 5 Years
Change In Property Value
£33,287
↗ 22%After 5 Years
Return On Investment
110%
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 | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £7,591 | £7,620 | £7,660 | £7,700 | £7,747 | £38,318 |
| Profit Before Tax | £3,809 | £3,951 | £4,201 | £4,457 | £4,774 | £21,192 |
| Profit After Tax | £3,085 | £3,200 | £3,403 | £3,610 | £3,867 | £17,165 |
| Change In Property Value | £3,750 | £3,844 | £6,304 | £9,014 | £10,375 | £33,287 |
| Net Return | £6,835 | £7,044 | £9,706 | £12,624 | £14,242 | £50,452 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 15% | 15% | 21% | 27% | 31% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change