Detached
LE3
3 beds
1 bath
Piers Road, Glenfield, Leicester, Leicestershire LE3
East Midlands, England · LE3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£19,178
↗ 25%After 5 Years
Change In Property Value
£59,948
↗ 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 | £14,256 | £14,470 | £14,687 | £15,054 | £15,430 | £73,897 |
| Total Expenses | £9,969 | £10,003 | £10,035 | £10,082 | £10,131 | £50,221 |
| Profit Before Tax | £4,287 | £4,467 | £4,652 | £4,972 | £5,300 | £23,676 |
| Profit After Tax | £3,472 | £3,618 | £3,768 | £4,027 | £4,293 | £19,178 |
| Change In Property Value | £6,250 | £10,250 | £14,658 | £16,869 | £11,921 | £59,948 |
| Net Return | £9,722 | £13,868 | £18,425 | £20,897 | £16,214 | £79,126 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| 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