Terraced
LE4
3 beds
1 bath
Flax Road, Belgrave, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£24,195
↗ 30%After 5 Years
Change In Property Value
£57,697
↗ 22%After 5 Years
Return On Investment
103%
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 | £17,892 | £18,160 | £18,614 | £19,080 | £19,652 | £93,399 |
| Total Expenses | £12,605 | £12,643 | £12,699 | £12,757 | £12,825 | £63,528 |
| Profit Before Tax | £5,287 | £5,517 | £5,915 | £6,323 | £6,828 | £29,870 |
| Profit After Tax | £4,283 | £4,469 | £4,791 | £5,122 | £5,530 | £24,195 |
| Change In Property Value | £6,500 | £6,663 | £10,927 | £15,625 | £17,983 | £57,697 |
| Net Return | £10,783 | £11,132 | £15,718 | £20,747 | £23,513 | £81,892 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 14% | 20% | 26% | 30% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change