Semi Detached
LE4
3 beds
2 baths
Corporation Road, Leicester, Leicestershire LE4
East Midlands, England · LE4
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£33,956
↗ 30%After 5 Years
Change In Property Value
£86,325
↗ 24%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,960 | £22,289 | £22,624 | £23,189 | £23,769 | £113,832 |
| Total Expenses | £14,279 | £14,324 | £14,368 | £14,435 | £14,504 | £71,910 |
| Profit Before Tax | £7,681 | £7,965 | £8,256 | £8,754 | £9,265 | £41,921 |
| Profit After Tax | £6,222 | £6,452 | £6,687 | £7,091 | £7,505 | £33,956 |
| Change In Property Value | £9,000 | £14,760 | £21,107 | £24,292 | £17,166 | £86,325 |
| Net Return | £15,222 | £21,212 | £27,794 | £31,383 | £24,671 | £120,281 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 19% | 24% | 27% | 22% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change