Detached
LE4
3 beds
2 baths
Oakland Avenue, Rushey Mead, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£40,426
↗ 25%After 5 Years
Change In Property Value
£119,896
↗ 24%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,500 | £28,927 | £29,361 | £30,095 | £30,848 | £147,732 |
| Total Expenses | £19,438 | £19,493 | £19,546 | £19,630 | £19,716 | £97,823 |
| Profit Before Tax | £9,063 | £9,435 | £9,815 | £10,465 | £11,132 | £49,909 |
| Profit After Tax | £7,341 | £7,642 | £7,950 | £8,477 | £9,017 | £40,426 |
| Change In Property Value | £12,500 | £20,500 | £29,315 | £33,739 | £23,842 | £119,896 |
| Net Return | £19,841 | £28,142 | £37,265 | £42,216 | £32,859 | £160,322 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 17% | 23% | 26% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change