Terraced
LE3
2 beds
1 bath
Raymond Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£14,097
↗ 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 | £11,016 | £11,181 | £11,461 | £11,747 | £12,100 | £57,505 |
| Total Expenses | £7,950 | £7,978 | £8,016 | £8,056 | £8,102 | £40,101 |
| Profit Before Tax | £3,066 | £3,204 | £3,444 | £3,691 | £3,998 | £17,404 |
| Profit After Tax | £2,484 | £2,595 | £2,790 | £2,990 | £3,238 | £14,097 |
| Change In Property Value | £4,000 | £4,100 | £6,724 | £9,615 | £11,066 | £35,506 |
| Net Return | £6,484 | £6,695 | £9,514 | £12,605 | £14,305 | £49,603 |
| 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