Terraced LE5 3 beds 1 bath

Prospect Hill, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£39

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£59,916

↗ 22%After 5 Years

Return On Investment

72%

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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£12,412	£12,442	£12,483	£12,525	£12,574	£62,436
Profit Before Tax	£-412	£-262	£2	£271	£606	£205
Profit After Tax	£-412	£-262	£2	£220	£491	£39
Change In Property Value	£6,750	£6,919	£11,347	£16,226	£18,674	£59,916
Net Return	£6,338	£6,657	£11,348	£16,446	£19,166	£59,954
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	8%	8%	14%	20%	23%	72%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change