Semi Detached
LE2
2 beds
1 bath
Autumn Road, Leicester, Leicestershire. LE2
East Midlands, England · LE2
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£22,652
↗ 32%After 5 Years
Change In Property Value
£55,140
↗ 24%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,484 | £14,701 | £14,922 | £15,295 | £15,677 | £75,079 |
| Total Expenses | £9,347 | £9,381 | £9,414 | £9,461 | £9,510 | £47,113 |
| Profit Before Tax | £5,137 | £5,320 | £5,508 | £5,833 | £6,167 | £27,966 |
| Profit After Tax | £4,161 | £4,309 | £4,462 | £4,725 | £4,995 | £22,652 |
| Change In Property Value | £5,749 | £9,428 | £13,482 | £15,517 | £10,965 | £55,140 |
| Net Return | £9,910 | £13,737 | £17,944 | £20,242 | £15,960 | £77,792 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 20% | 26% | 29% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change