Terraced
LE3
5 beds
2 baths
Sykefield Avenue, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£31,012
↗ 30%After 5 Years
Change In Property Value
£72,121
↗ 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 | £22,428 | £22,764 | £23,334 | £23,917 | £24,634 | £117,077 |
| Total Expenses | £15,637 | £15,682 | £15,750 | £15,819 | £15,902 | £78,790 |
| Profit Before Tax | £6,791 | £7,082 | £7,584 | £8,098 | £8,733 | £38,287 |
| Profit After Tax | £5,501 | £5,737 | £6,143 | £6,559 | £7,073 | £31,012 |
| Change In Property Value | £8,125 | £8,328 | £13,658 | £19,531 | £22,479 | £72,121 |
| Net Return | £13,626 | £14,065 | £19,801 | £26,090 | £29,552 | £103,133 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| 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