Terraced
LE5
3 beds
1 bath
Cork Street, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£84,400First YearProfit From Rental Income
£25,599
↗ 30%After 5 Years
Change In Property Value
£60,803
↗ 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 | £18,852 | £19,135 | £19,613 | £20,103 | £20,707 | £98,410 |
| Total Expenses | £13,256 | £13,296 | £13,355 | £13,415 | £13,485 | £66,807 |
| Profit Before Tax | £5,596 | £5,839 | £6,259 | £6,689 | £7,221 | £31,603 |
| Profit After Tax | £4,533 | £4,729 | £5,070 | £5,418 | £5,849 | £25,599 |
| Change In Property Value | £6,850 | £7,021 | £11,515 | £16,466 | £18,951 | £60,803 |
| Net Return | £11,383 | £11,751 | £16,584 | £21,884 | £24,800 | £86,402 |
| 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