Semi Detached
LE2
3 beds
3 baths
Darnall Road, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£30,211
↗ 32%After 5 Years
Change In Property Value
£71,938
↗ 24%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,900 | £19,183 | £19,471 | £19,958 | £20,457 | £97,970 |
| Total Expenses | £12,043 | £12,083 | £12,122 | £12,182 | £12,242 | £60,672 |
| Profit Before Tax | £6,858 | £7,100 | £7,349 | £7,777 | £8,215 | £37,298 |
| Profit After Tax | £5,555 | £5,751 | £5,953 | £6,299 | £6,654 | £30,211 |
| Change In Property Value | £7,500 | £12,300 | £17,589 | £20,243 | £14,305 | £71,938 |
| Net Return | £13,055 | £18,051 | £23,542 | £26,542 | £20,959 | £102,149 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 19% | 25% | 28% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change