Terraced
LE4
2 beds
1 bath
Loughborough Road, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£22,157
↗ 30%After 5 Years
Change In Property Value
£53,259
↗ 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 | £16,512 | £16,760 | £17,179 | £17,608 | £18,136 | £86,195 |
| Total Expenses | £11,673 | £11,709 | £11,762 | £11,816 | £11,880 | £58,840 |
| Profit Before Tax | £4,839 | £5,050 | £5,417 | £5,792 | £6,257 | £27,355 |
| Profit After Tax | £3,919 | £4,091 | £4,387 | £4,692 | £5,068 | £22,157 |
| Change In Property Value | £6,000 | £6,150 | £10,086 | £14,423 | £16,600 | £53,259 |
| Net Return | £9,919 | £10,241 | £14,473 | £19,115 | £21,668 | £75,416 |
| 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