Semi Detached
LE4
4 beds
1 bath
Pitchens Close, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£28,954
↗ 30%After 5 Years
Change In Property Value
£74,336
↗ 24%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,912 | £19,196 | £19,484 | £19,971 | £20,470 | £98,032 |
| Total Expenses | £12,365 | £12,406 | £12,445 | £12,505 | £12,565 | £62,287 |
| Profit Before Tax | £6,547 | £6,789 | £7,038 | £7,466 | £7,905 | £35,745 |
| Profit After Tax | £5,303 | £5,499 | £5,701 | £6,048 | £6,403 | £28,954 |
| Change In Property Value | £7,750 | £12,710 | £18,175 | £20,918 | £14,782 | £74,336 |
| Net Return | £13,053 | £18,209 | £23,876 | £26,966 | £21,185 | £103,289 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 19% | 25% | 28% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change