Terraced
LE4
2 beds
1 bath
Doncaster Road, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£26,241
↗ 30%After 5 Years
Change In Property Value
£62,124
↗ 22%After 5 Years
Return On Investment
102%
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 | £19,272 | £19,561 | £20,050 | £20,551 | £21,168 | £100,602 |
| Total Expenses | £13,534 | £13,575 | £13,634 | £13,695 | £13,768 | £68,206 |
| Profit Before Tax | £5,738 | £5,986 | £6,416 | £6,856 | £7,400 | £32,396 |
| Profit After Tax | £4,648 | £4,849 | £5,197 | £5,553 | £5,994 | £26,241 |
| Change In Property Value | £6,999 | £7,174 | £11,765 | £16,824 | £19,363 | £62,124 |
| Net Return | £11,646 | £12,023 | £16,962 | £22,377 | £25,357 | £88,365 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 14% | 20% | 26% | 29% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change