Detached
LE3
5 beds
2 baths
Foxcroft Close, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£27,250
↗ 25%After 5 Years
Change In Property Value
£82,728
↗ 24%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,668 | £19,963 | £20,262 | £20,769 | £21,288 | £101,951 |
| Total Expenses | £13,567 | £13,609 | £13,649 | £13,710 | £13,773 | £68,309 |
| Profit Before Tax | £6,101 | £6,354 | £6,613 | £7,059 | £7,515 | £33,641 |
| Profit After Tax | £4,942 | £5,147 | £5,357 | £5,717 | £6,087 | £27,250 |
| Change In Property Value | £8,625 | £14,145 | £20,227 | £23,280 | £16,451 | £82,728 |
| Net Return | £13,567 | £19,292 | £25,584 | £28,997 | £22,538 | £109,978 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 18% | 23% | 27% | 21% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change