Terraced
LE3
3 beds
1 bath
Woodville Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£9,148
↗ 17%After 5 Years
Change In Property Value
£39,944
↗ 22%After 5 Years
Return On Investment
89%
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 | £10,560 | £10,718 | £10,986 | £11,261 | £11,599 | £55,125 |
| Total Expenses | £8,698 | £8,725 | £8,762 | £8,801 | £8,845 | £43,831 |
| Profit Before Tax | £1,863 | £1,994 | £2,224 | £2,460 | £2,754 | £11,294 |
| Profit After Tax | £1,509 | £1,615 | £1,801 | £1,993 | £2,230 | £9,148 |
| Change In Property Value | £4,500 | £4,613 | £7,565 | £10,817 | £12,450 | £39,944 |
| Net Return | £6,009 | £6,227 | £9,366 | £12,810 | £14,680 | £49,092 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 17% | 23% | 27% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change