Terraced
LE3
2 beds
1 bath
Ridley Street, Leicester, Leicestershire LE3
East Midlands, England · LE3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£12,708
↗ 27%After 5 Years
Change In Property Value
£34,396
↗ 22%After 5 Years
Return On Investment
99%
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 | £10,440 | £10,597 | £10,862 | £11,133 | £11,467 | £54,498 |
| Total Expenses | £7,694 | £7,721 | £7,758 | £7,796 | £7,840 | £38,809 |
| Profit Before Tax | £2,746 | £2,876 | £3,103 | £3,337 | £3,627 | £15,689 |
| Profit After Tax | £2,225 | £2,329 | £2,514 | £2,703 | £2,938 | £12,708 |
| Change In Property Value | £3,875 | £3,972 | £6,514 | £9,315 | £10,721 | £34,396 |
| Net Return | £6,100 | £6,301 | £9,028 | £12,018 | £13,658 | £47,105 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 13% | 19% | 25% | 29% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change