Terraced
LE3
2 beds
1 bath
Pool Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£1,520
↗ 3%After 5 Years
Change In Property Value
£34,396
↗ 22%After 5 Years
Return On Investment
76%
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 | £7,500 | £7,612 | £7,803 | £7,998 | £8,238 | £39,151 |
| Total Expenses | £7,400 | £7,422 | £7,452 | £7,483 | £7,517 | £37,274 |
| Profit Before Tax | £100 | £190 | £351 | £515 | £721 | £1,877 |
| Profit After Tax | £81 | £154 | £284 | £417 | £584 | £1,520 |
| Change In Property Value | £3,875 | £3,972 | £6,514 | £9,315 | £10,721 | £34,396 |
| Net Return | £3,956 | £4,126 | £6,798 | £9,732 | £11,304 | £35,916 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 8% | 9% | 14% | 20% | 24% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change