Terraced
LE3
2 beds
1 bath
Western Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£14,188
↗ 29%After 5 Years
Change In Property Value
£35,506
↗ 22%After 5 Years
Return On Investment
101%
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 | £11,040 | £11,206 | £11,486 | £11,773 | £12,126 | £57,630 |
| Total Expenses | £7,952 | £7,980 | £8,019 | £8,058 | £8,104 | £40,114 |
| Profit Before Tax | £3,088 | £3,226 | £3,467 | £3,714 | £4,022 | £17,516 |
| Profit After Tax | £2,501 | £2,613 | £2,808 | £3,009 | £3,257 | £14,188 |
| Change In Property Value | £4,000 | £4,100 | £6,724 | £9,615 | £11,066 | £35,506 |
| Net Return | £6,501 | £6,713 | £9,532 | £12,624 | £14,324 | £49,694 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 13% | 14% | 19% | 26% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change