Semi Detached
LE3
3 beds
1 bath
New Parks Boulevard, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£21,302
↗ 31%After 5 Years
Change In Property Value
£53,953
↗ 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 | £13,956 | £14,165 | £14,378 | £14,737 | £15,106 | £72,342 |
| Total Expenses | £9,135 | £9,168 | £9,200 | £9,246 | £9,294 | £46,043 |
| Profit Before Tax | £4,821 | £4,997 | £5,178 | £5,491 | £5,812 | £26,299 |
| Profit After Tax | £3,905 | £4,048 | £4,194 | £4,448 | £4,708 | £21,302 |
| Change In Property Value | £5,625 | £9,225 | £13,192 | £15,183 | £10,729 | £53,953 |
| Net Return | £9,530 | £13,273 | £17,386 | £19,630 | £15,437 | £75,255 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 14% | 19% | 25% | 29% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change