Terraced
LE3
2 beds
1 bath
Pool Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£15,614
↗ 29%After 5 Years
Change In Property Value
£38,834
↗ 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 | £12,048 | £12,229 | £12,534 | £12,848 | £13,233 | £62,892 |
| Total Expenses | £8,648 | £8,677 | £8,719 | £8,761 | £8,810 | £43,616 |
| Profit Before Tax | £3,400 | £3,551 | £3,816 | £4,087 | £4,423 | £19,277 |
| Profit After Tax | £2,754 | £2,876 | £3,091 | £3,310 | £3,583 | £15,614 |
| Change In Property Value | £4,375 | £4,484 | £7,354 | £10,517 | £12,104 | £38,834 |
| Net Return | £7,129 | £7,361 | £10,445 | £13,827 | £15,686 | £54,448 |
| 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