Terraced
LE3
3 beds
2 baths
Beaconsfield Road, Westcotes, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£43,930
↗ 64%After 5 Years
Change In Property Value
£49,930
↗ 22%After 5 Years
Return On Investment
137%
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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £11,587 | £11,631 | £11,696 | £11,763 | £11,843 | £58,521 |
| Profit Before Tax | £10,013 | £10,293 | £10,776 | £11,270 | £11,882 | £54,234 |
| Profit After Tax | £8,111 | £8,338 | £8,728 | £9,129 | £9,624 | £43,930 |
| Change In Property Value | £5,625 | £5,766 | £9,456 | £13,522 | £15,562 | £49,930 |
| Net Return | £13,736 | £14,103 | £18,184 | £22,651 | £25,186 | £93,860 |
| Return From Rental Income (%) | 12% | 12% | 13% | 13% | 14% | 64% |
| Total Net Return (%) | 20% | 21% | 27% | 33% | 37% | 137% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change