Terraced
LE3
2 beds
1 bath
Wilberforce Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£16,708
↗ 34%After 5 Years
Change In Property Value
£35,495
↗ 22%After 5 Years
Return On Investment
107%
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 | £8,016 | £8,045 | £8,085 | £8,127 | £8,175 | £40,448 |
| Profit Before Tax | £3,684 | £3,830 | £4,087 | £4,350 | £4,676 | £20,627 |
| Profit After Tax | £2,984 | £3,103 | £3,310 | £3,523 | £3,788 | £16,708 |
| Change In Property Value | £3,999 | £4,099 | £6,722 | £9,612 | £11,063 | £35,495 |
| Net Return | £6,983 | £7,201 | £10,032 | £13,136 | £14,850 | £52,203 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 14% | 15% | 20% | 27% | 30% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change