Detached
LE2
3 beds
1 bath
Larchwood Close, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£22,314
↗ 26%After 5 Years
Change In Property Value
£65,943
↗ 24%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,948 | £16,187 | £16,430 | £16,841 | £17,262 | £82,668 |
| Total Expenses | £10,943 | £10,979 | £11,014 | £11,065 | £11,118 | £55,120 |
| Profit Before Tax | £5,005 | £5,208 | £5,416 | £5,775 | £6,144 | £27,548 |
| Profit After Tax | £4,054 | £4,218 | £4,387 | £4,678 | £4,976 | £22,314 |
| Change In Property Value | £6,875 | £11,275 | £16,123 | £18,556 | £13,113 | £65,943 |
| Net Return | £10,929 | £15,493 | £20,510 | £23,234 | £18,090 | £88,257 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 18% | 24% | 27% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change