Semi Detached
LE3
3 beds
2 baths
Bringhurst Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£54,250First YearProfit From Rental Income
£16,336
↗ 30%After 5 Years
Change In Property Value
£42,563
↗ 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 | £11,004 | £11,169 | £11,337 | £11,620 | £11,911 | £57,040 |
| Total Expenses | £7,311 | £7,340 | £7,367 | £7,406 | £7,446 | £36,872 |
| Profit Before Tax | £3,693 | £3,829 | £3,969 | £4,214 | £4,465 | £20,169 |
| Profit After Tax | £2,991 | £3,101 | £3,215 | £3,413 | £3,616 | £16,336 |
| Change In Property Value | £4,438 | £7,278 | £10,407 | £11,977 | £8,464 | £42,563 |
| Net Return | £7,428 | £10,379 | £13,622 | £15,390 | £12,080 | £58,900 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| 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