Semi Detached
LE3
3 beds
1 bath
Heyworth Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£25,431
↗ 31%After 5 Years
Change In Property Value
£63,545
↗ 24%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,428 | £16,674 | £16,925 | £17,348 | £17,781 | £85,156 |
| Total Expenses | £10,669 | £10,706 | £10,742 | £10,794 | £10,848 | £53,760 |
| Profit Before Tax | £5,759 | £5,968 | £6,183 | £6,553 | £6,933 | £31,396 |
| Profit After Tax | £4,665 | £4,834 | £5,008 | £5,308 | £5,616 | £25,431 |
| Change In Property Value | £6,625 | £10,865 | £15,537 | £17,882 | £12,636 | £63,545 |
| Net Return | £11,290 | £15,699 | £20,545 | £23,190 | £18,252 | £88,976 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 14% | 19% | 25% | 29% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change