Semi Detached
LE3
3 beds
1 bath
Allexton Gardens, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£48,100First YearProfit From Rental Income
£14,201
↗ 30%After 5 Years
Change In Property Value
£37,647
↗ 24%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,732 | £9,878 | £10,026 | £10,277 | £10,534 | £50,447 |
| Total Expenses | £6,525 | £6,552 | £6,577 | £6,612 | £6,649 | £32,914 |
| Profit Before Tax | £3,207 | £3,326 | £3,449 | £3,664 | £3,885 | £17,532 |
| Profit After Tax | £2,598 | £2,694 | £2,794 | £2,968 | £3,147 | £14,201 |
| Change In Property Value | £3,925 | £6,437 | £9,205 | £10,594 | £7,486 | £37,647 |
| Net Return | £6,523 | £9,131 | £11,999 | £13,562 | £10,633 | £51,849 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 19% | 25% | 28% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change