Terraced
LE5
3 beds
1 bath
Amyson Road, Leicester, Leicestershire LE5
East Midlands, England · LE5
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£25,237
↗ 30%After 5 Years
Change In Property Value
£59,916
↗ 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 | £18,588 | £18,867 | £19,338 | £19,822 | £20,417 | £97,032 |
| Total Expenses | £13,071 | £13,110 | £13,168 | £13,228 | £13,298 | £65,875 |
| Profit Before Tax | £5,517 | £5,756 | £6,170 | £6,594 | £7,119 | £31,157 |
| Profit After Tax | £4,469 | £4,663 | £4,998 | £5,341 | £5,766 | £25,237 |
| Change In Property Value | £6,750 | £6,919 | £11,347 | £16,226 | £18,674 | £59,916 |
| Net Return | £11,219 | £11,581 | £16,345 | £21,567 | £24,441 | £85,153 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 14% | 20% | 26% | 29% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change