Detached
LE4
4 beds
2 baths
Moorgate Avenue, Birstall, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£29,779
↗ 25%After 5 Years
Change In Property Value
£89,922
↗ 24%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,372 | £21,693 | £22,018 | £22,568 | £23,133 | £110,784 |
| Total Expenses | £14,703 | £14,747 | £14,790 | £14,856 | £14,923 | £74,019 |
| Profit Before Tax | £6,669 | £6,945 | £7,228 | £7,713 | £8,210 | £36,765 |
| Profit After Tax | £5,402 | £5,626 | £5,855 | £6,247 | £6,650 | £29,779 |
| Change In Property Value | £9,375 | £15,375 | £21,986 | £25,304 | £17,882 | £89,922 |
| Net Return | £14,777 | £21,001 | £27,841 | £31,551 | £24,532 | £119,702 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 18% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change