Terraced
LE5
2 beds
1 bath
Willow Brook Road, Humberstone, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£11,468
↗ 20%After 5 Years
Change In Property Value
£42,163
↗ 22%After 5 Years
Return On Investment
92%
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 | £11,592 | £11,766 | £12,060 | £12,362 | £12,732 | £60,512 |
| Total Expenses | £9,197 | £9,226 | £9,266 | £9,308 | £9,355 | £46,353 |
| Profit Before Tax | £2,395 | £2,540 | £2,794 | £3,054 | £3,377 | £14,159 |
| Profit After Tax | £1,940 | £2,057 | £2,263 | £2,474 | £2,735 | £11,468 |
| Change In Property Value | £4,750 | £4,869 | £7,985 | £11,418 | £13,141 | £42,163 |
| Net Return | £6,690 | £6,926 | £10,248 | £13,892 | £15,877 | £53,631 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 12% | 18% | 24% | 27% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change