Detached
LE2
6 beds
4 baths
Cleves Gardens, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£68,990
↗ 26%After 5 Years
Change In Property Value
£191,834
↗ 24%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,404 | £47,100 | £47,807 | £49,002 | £50,227 | £240,539 |
| Total Expenses | £30,880 | £30,963 | £31,043 | £31,173 | £31,307 | £155,366 |
| Profit Before Tax | £15,524 | £16,138 | £16,763 | £17,828 | £18,920 | £85,173 |
| Profit After Tax | £12,574 | £13,071 | £13,578 | £14,441 | £15,325 | £68,990 |
| Change In Property Value | £20,000 | £32,800 | £46,904 | £53,982 | £38,147 | £191,834 |
| Net Return | £32,574 | £45,871 | £60,482 | £68,423 | £53,473 | £260,824 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 12% | 17% | 23% | 25% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change