Terraced
LE5
3 beds
1 bath
Kinross Avenue, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£73,750First YearProfit From Rental Income
£22,440
↗ 30%After 5 Years
Change In Property Value
£53,813
↗ 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 | £16,692 | £16,942 | £17,366 | £17,800 | £18,334 | £87,135 |
| Total Expenses | £11,790 | £11,827 | £11,880 | £11,934 | £11,998 | £59,430 |
| Profit Before Tax | £4,902 | £5,115 | £5,486 | £5,866 | £6,336 | £27,704 |
| Profit After Tax | £3,970 | £4,144 | £4,444 | £4,751 | £5,132 | £22,440 |
| Change In Property Value | £6,063 | £6,214 | £10,191 | £14,573 | £16,772 | £53,813 |
| Net Return | £10,033 | £10,358 | £14,635 | £19,324 | £21,904 | £76,254 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 14% | 20% | 26% | 30% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change