Terraced
LE5
2 beds
1 bath
Woodland Road, Leicester, Leicestershire LE5
East Midlands, England · LE5
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£23,199
↗ 31%After 5 Years
Change In Property Value
£55,478
↗ 22%After 5 Years
Return On Investment
104%
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 | £17,208 | £17,466 | £17,903 | £18,350 | £18,901 | £89,828 |
| Total Expenses | £12,140 | £12,177 | £12,231 | £12,287 | £12,353 | £61,187 |
| Profit Before Tax | £5,068 | £5,289 | £5,672 | £6,063 | £6,548 | £28,641 |
| Profit After Tax | £4,105 | £4,284 | £4,594 | £4,911 | £5,304 | £23,199 |
| Change In Property Value | £6,250 | £6,406 | £10,506 | £15,024 | £17,291 | £55,478 |
| Net Return | £10,355 | £10,691 | £15,100 | £19,935 | £22,595 | £78,677 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 14% | 14% | 20% | 26% | 30% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change