Terraced
LE5
2 beds
1 bath
Baggrave Street, Leicester, Leicestershire LE5
East Midlands, England · LE5
View property listing
Initial Investment
£71,499First YearProfit From Rental Income
£21,682
↗ 30%After 5 Years
Change In Property Value
£52,149
↗ 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 | £16,176 | £16,419 | £16,829 | £17,250 | £17,767 | £84,441 |
| Total Expenses | £11,441 | £11,477 | £11,529 | £11,582 | £11,644 | £57,673 |
| Profit Before Tax | £4,735 | £4,942 | £5,300 | £5,668 | £6,123 | £26,768 |
| Profit After Tax | £3,835 | £4,003 | £4,293 | £4,591 | £4,960 | £21,682 |
| Change In Property Value | £5,875 | £6,022 | £9,876 | £14,122 | £16,254 | £52,149 |
| Net Return | £9,710 | £10,025 | £14,169 | £18,714 | £21,213 | £73,831 |
| 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