Terraced
LE3
3 beds
1 bath
Stephenson Drive, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£20,640
↗ 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 | £15,480 | £15,712 | £16,105 | £16,508 | £17,003 | £80,808 |
| Total Expenses | £10,975 | £11,010 | £11,060 | £11,111 | £11,171 | £55,326 |
| Profit Before Tax | £4,505 | £4,703 | £5,045 | £5,397 | £5,832 | £25,482 |
| Profit After Tax | £3,649 | £3,809 | £4,087 | £4,371 | £4,724 | £20,640 |
| Change In Property Value | £5,625 | £5,766 | £9,456 | £13,522 | £15,562 | £49,930 |
| Net Return | £9,274 | £9,575 | £13,542 | £17,893 | £20,286 | £70,570 |
| 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