Terraced
LE4
3 beds
2 baths
Doncaster Road, Belgrave, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£30,263
↗ 30%After 5 Years
Change In Property Value
£71,011
↗ 22%After 5 Years
Return On Investment
101%
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 | £22,020 | £22,350 | £22,909 | £23,482 | £24,186 | £114,947 |
| Total Expenses | £15,398 | £15,443 | £15,509 | £15,577 | £15,658 | £77,586 |
| Profit Before Tax | £6,622 | £6,908 | £7,400 | £7,904 | £8,528 | £37,362 |
| Profit After Tax | £5,364 | £5,595 | £5,994 | £6,403 | £6,907 | £30,263 |
| Change In Property Value | £8,000 | £8,200 | £13,448 | £19,231 | £22,133 | £71,011 |
| Net Return | £13,364 | £13,795 | £19,442 | £25,633 | £29,040 | £101,274 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 14% | 19% | 26% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change