Terraced
LE3
2 beds
1 bath
Cranmer Street, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£16,610
↗ 29%After 5 Years
Change In Property Value
£41,053
↗ 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 | £12,732 | £12,923 | £13,246 | £13,577 | £13,985 | £66,463 |
| Total Expenses | £9,113 | £9,144 | £9,187 | £9,231 | £9,282 | £45,956 |
| Profit Before Tax | £3,619 | £3,779 | £4,059 | £4,346 | £4,702 | £20,506 |
| Profit After Tax | £2,931 | £3,061 | £3,288 | £3,521 | £3,809 | £16,610 |
| Change In Property Value | £4,625 | £4,741 | £7,775 | £11,118 | £12,795 | £41,053 |
| Net Return | £7,556 | £7,802 | £11,063 | £14,638 | £16,604 | £57,664 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 13% | 14% | 20% | 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