Terraced
LE3
2 beds
1 bath
Chartley Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£16,089
↗ 29%After 5 Years
Change In Property Value
£39,944
↗ 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 | £12,384 | £12,570 | £12,884 | £13,206 | £13,602 | £64,646 |
| Total Expenses | £8,880 | £8,910 | £8,952 | £8,995 | £9,046 | £44,783 |
| Profit Before Tax | £3,504 | £3,660 | £3,932 | £4,211 | £4,557 | £19,863 |
| Profit After Tax | £2,838 | £2,964 | £3,185 | £3,411 | £3,691 | £16,089 |
| Change In Property Value | £4,500 | £4,613 | £7,565 | £10,817 | £12,450 | £39,944 |
| Net Return | £7,338 | £7,577 | £10,749 | £14,228 | £16,141 | £56,033 |
| 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