Terraced
LE3
2 beds
1 bath
Bolton Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£15,093
↗ 29%After 5 Years
Change In Property Value
£37,725
↗ 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 | £11,700 | £11,875 | £12,172 | £12,477 | £12,851 | £61,076 |
| Total Expenses | £8,415 | £8,444 | £8,484 | £8,526 | £8,574 | £42,442 |
| Profit Before Tax | £3,285 | £3,432 | £3,688 | £3,951 | £4,277 | £18,633 |
| Profit After Tax | £2,661 | £2,780 | £2,987 | £3,200 | £3,465 | £15,093 |
| Change In Property Value | £4,250 | £4,356 | £7,144 | £10,216 | £11,758 | £37,725 |
| Net Return | £6,911 | £7,136 | £10,132 | £13,417 | £15,223 | £52,818 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 13% | 14% | 19% | 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