Terraced
LE3
3 beds
2 baths
Beaconsfield Road, Westcotes, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£20,823
↗ 30%After 5 Years
Change In Property Value
£49,930
↗ 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 | £15,528 | £15,761 | £16,155 | £16,559 | £17,056 | £81,058 |
| Total Expenses | £10,980 | £11,014 | £11,065 | £11,116 | £11,176 | £55,351 |
| Profit Before Tax | £4,548 | £4,746 | £5,090 | £5,443 | £5,879 | £25,707 |
| Profit After Tax | £3,684 | £3,845 | £4,123 | £4,409 | £4,762 | £20,823 |
| Change In Property Value | £5,625 | £5,766 | £9,456 | £13,522 | £15,562 | £49,930 |
| Net Return | £9,309 | £9,610 | £13,579 | £17,930 | £20,324 | £70,753 |
| 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