Terraced
LE3
3 beds
1 bath
Shaftesbury Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£19,306
↗ 30%After 5 Years
Change In Property Value
£46,601
↗ 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 | £14,496 | £14,713 | £15,081 | £15,458 | £15,922 | £75,671 |
| Total Expenses | £10,281 | £10,315 | £10,362 | £10,411 | £10,468 | £51,837 |
| Profit Before Tax | £4,215 | £4,399 | £4,719 | £5,048 | £5,454 | £23,834 |
| Profit After Tax | £3,414 | £3,563 | £3,823 | £4,088 | £4,418 | £19,306 |
| Change In Property Value | £5,250 | £5,381 | £8,825 | £12,620 | £14,525 | £46,601 |
| Net Return | £8,664 | £8,944 | £12,648 | £16,709 | £18,943 | £65,907 |
| 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