Terraced
LE3
5 beds
4 baths
Westleigh Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£48,513
↗ 30%After 5 Years
Change In Property Value
£110,955
↗ 22%After 5 Years
Return On Investment
98%
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 | £34,416 | £34,932 | £35,806 | £36,701 | £37,802 | £179,656 |
| Total Expenses | £23,779 | £23,842 | £23,940 | £24,041 | £24,162 | £119,764 |
| Profit Before Tax | £10,637 | £11,090 | £11,865 | £12,660 | £13,640 | £59,892 |
| Profit After Tax | £8,616 | £8,983 | £9,611 | £10,255 | £11,049 | £48,513 |
| Change In Property Value | £12,500 | £12,813 | £21,013 | £30,048 | £34,582 | £110,955 |
| Net Return | £21,116 | £21,795 | £30,623 | £40,302 | £45,631 | £159,468 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 13% | 19% | 25% | 28% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change