Terraced
LE4
3 beds
1 bath
Cross Hedge Close, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£19,123
↗ 30%After 5 Years
Change In Property Value
£46,601
↗ 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 | £14,448 | £14,665 | £15,031 | £15,407 | £15,869 | £75,421 |
| Total Expenses | £10,277 | £10,310 | £10,357 | £10,406 | £10,463 | £51,812 |
| Profit Before Tax | £4,171 | £4,355 | £4,674 | £5,001 | £5,407 | £23,609 |
| Profit After Tax | £3,379 | £3,528 | £3,786 | £4,051 | £4,379 | £19,123 |
| Change In Property Value | £5,250 | £5,381 | £8,825 | £12,620 | £14,525 | £46,601 |
| Net Return | £8,629 | £8,909 | £12,611 | £16,671 | £18,904 | £65,724 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 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