Terraced
LE3
4 beds
1 bath
Wilberforce Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£27,229
↗ 30%After 5 Years
Change In Property Value
£64,354
↗ 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 | £19,956 | £20,255 | £20,762 | £21,281 | £21,919 | £104,173 |
| Total Expenses | £14,001 | £14,043 | £14,104 | £14,167 | £14,242 | £70,557 |
| Profit Before Tax | £5,955 | £6,213 | £6,658 | £7,114 | £7,678 | £33,616 |
| Profit After Tax | £4,823 | £5,032 | £5,393 | £5,762 | £6,219 | £27,229 |
| Change In Property Value | £7,250 | £7,431 | £12,187 | £17,428 | £20,058 | £64,354 |
| Net Return | £12,073 | £12,463 | £17,580 | £23,190 | £26,277 | £91,583 |
| Return From Rental Income (%) | 5% | 6% | 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