Terraced
LE4
2 beds
1 bath
Keepers Walk, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£13,689
↗ 21%After 5 Years
Change In Property Value
£46,601
↗ 22%After 5 Years
Return On Investment
94%
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 | £13,020 | £13,215 | £13,546 | £13,884 | £14,301 | £67,966 |
| Total Expenses | £10,134 | £10,165 | £10,209 | £10,253 | £10,306 | £51,066 |
| Profit Before Tax | £2,886 | £3,051 | £3,337 | £3,631 | £3,995 | £16,900 |
| Profit After Tax | £2,338 | £2,471 | £2,703 | £2,941 | £3,236 | £13,689 |
| Change In Property Value | £5,250 | £5,381 | £8,825 | £12,620 | £14,525 | £46,601 |
| Net Return | £7,588 | £7,852 | £11,528 | £15,561 | £17,761 | £60,290 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 12% | 12% | 18% | 24% | 28% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change