Terraced
LE4
3 beds
1 bath
Surrey Street, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£28,271
↗ 30%After 5 Years
Change In Property Value
£66,573
↗ 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 | £20,652 | £20,962 | £21,486 | £22,023 | £22,684 | £107,806 |
| Total Expenses | £14,468 | £14,510 | £14,573 | £14,638 | £14,715 | £72,904 |
| Profit Before Tax | £6,184 | £6,452 | £6,913 | £7,385 | £7,969 | £34,902 |
| Profit After Tax | £5,009 | £5,226 | £5,599 | £5,982 | £6,455 | £28,271 |
| Change In Property Value | £7,500 | £7,688 | £12,608 | £18,029 | £20,749 | £66,573 |
| Net Return | £12,509 | £12,913 | £18,207 | £24,011 | £27,204 | £94,844 |
| 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