Terraced
LE3
2 beds
1 bath
Haddenham Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£16,226
↗ 30%After 5 Years
Change In Property Value
£39,944
↗ 22%After 5 Years
Return On Investment
102%
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 | £12,420 | £12,606 | £12,921 | £13,244 | £13,642 | £64,834 |
| Total Expenses | £8,884 | £8,914 | £8,956 | £8,999 | £9,050 | £44,802 |
| Profit Before Tax | £3,537 | £3,693 | £3,966 | £4,245 | £4,592 | £20,032 |
| Profit After Tax | £2,865 | £2,991 | £3,212 | £3,439 | £3,720 | £16,226 |
| Change In Property Value | £4,500 | £4,613 | £7,565 | £10,817 | £12,450 | £39,944 |
| Net Return | £7,365 | £7,604 | £10,777 | £14,256 | £16,169 | £56,170 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 14% | 20% | 26% | 29% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change