Semi Detached
LE4
3 beds
1 bath
Northfield Road, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£24,433
↗ 30%After 5 Years
Change In Property Value
£63,545
↗ 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 | £16,164 | £16,406 | £16,653 | £17,069 | £17,496 | £83,787 |
| Total Expenses | £10,643 | £10,680 | £10,714 | £10,766 | £10,820 | £53,623 |
| Profit Before Tax | £5,521 | £5,727 | £5,938 | £6,302 | £6,676 | £30,165 |
| Profit After Tax | £4,472 | £4,639 | £4,810 | £5,105 | £5,407 | £24,433 |
| Change In Property Value | £6,625 | £10,865 | £15,537 | £17,882 | £12,636 | £63,545 |
| Net Return | £11,097 | £15,504 | £20,347 | £22,987 | £18,044 | £87,978 |
| Return From Rental Income (%) | 6% | 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