Terraced
LE4
2 beds
2 baths
Gipsy Lane, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£27,750
↗ 30%After 5 Years
Change In Property Value
£65,464
↗ 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 | £20,304 | £20,609 | £21,124 | £21,652 | £22,301 | £105,990 |
| Total Expenses | £14,235 | £14,276 | £14,339 | £14,403 | £14,478 | £71,730 |
| Profit Before Tax | £6,069 | £6,332 | £6,785 | £7,249 | £7,823 | £34,259 |
| Profit After Tax | £4,916 | £5,129 | £5,496 | £5,872 | £6,337 | £27,750 |
| Change In Property Value | £7,375 | £7,559 | £12,397 | £17,728 | £20,404 | £65,464 |
| Net Return | £12,291 | £12,688 | £17,893 | £23,600 | £26,740 | £93,214 |
| 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