Terraced
LE3
3 beds
1 bath
Wolverton Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£17,588
↗ 30%After 5 Years
Change In Property Value
£42,163
↗ 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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £9,358 | £9,390 | £9,434 | £9,479 | £9,532 | £47,193 |
| Profit Before Tax | £3,842 | £4,008 | £4,299 | £4,597 | £4,967 | £21,713 |
| Profit After Tax | £3,112 | £3,247 | £3,482 | £3,724 | £4,023 | £17,588 |
| Change In Property Value | £4,750 | £4,869 | £7,985 | £11,418 | £13,141 | £42,163 |
| Net Return | £7,862 | £8,116 | £11,467 | £15,142 | £17,164 | £59,751 |
| 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