Terraced
LE3
2 beds
1 bath
Alma Street, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£15,220
↗ 32%After 5 Years
Change In Property Value
£34,396
↗ 22%After 5 Years
Return On Investment
104%
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 | £11,100 | £11,266 | £11,548 | £11,837 | £12,192 | £57,944 |
| Total Expenses | £7,760 | £7,788 | £7,827 | £7,867 | £7,913 | £39,153 |
| Profit Before Tax | £3,340 | £3,479 | £3,721 | £3,970 | £4,279 | £18,790 |
| Profit After Tax | £2,706 | £2,818 | £3,014 | £3,216 | £3,466 | £15,220 |
| Change In Property Value | £3,875 | £3,972 | £6,514 | £9,315 | £10,721 | £34,396 |
| Net Return | £6,581 | £6,790 | £9,528 | £12,531 | £14,187 | £49,616 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 14% | 20% | 26% | 30% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change