Terraced
LE5
3 beds
1 bath
Spalding Street, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£26,233
↗ 30%After 5 Years
Change In Property Value
£62,135
↗ 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 | £19,272 | £19,561 | £20,050 | £20,551 | £21,168 | £100,602 |
| Total Expenses | £13,536 | £13,577 | £13,636 | £13,697 | £13,770 | £68,216 |
| Profit Before Tax | £5,736 | £5,984 | £6,414 | £6,854 | £7,398 | £32,386 |
| Profit After Tax | £4,646 | £4,847 | £5,195 | £5,552 | £5,993 | £26,233 |
| Change In Property Value | £7,000 | £7,175 | £11,767 | £16,827 | £19,366 | £62,135 |
| Net Return | £11,646 | £12,022 | £16,962 | £22,379 | £25,359 | £88,368 |
| 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