Detached
LE5
3 beds
2 baths
Downing Drive, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£28,374
↗ 24%After 5 Years
Change In Property Value
£89,922
↗ 24%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,000 | £21,315 | £21,635 | £22,176 | £22,730 | £108,855 |
| Total Expenses | £14,666 | £14,710 | £14,752 | £14,816 | £14,882 | £73,826 |
| Profit Before Tax | £6,334 | £6,605 | £6,883 | £7,359 | £7,847 | £35,029 |
| Profit After Tax | £5,131 | £5,350 | £5,575 | £5,961 | £6,356 | £28,374 |
| Change In Property Value | £9,375 | £15,375 | £21,986 | £25,304 | £17,882 | £89,922 |
| Net Return | £14,506 | £20,725 | £27,561 | £31,265 | £24,238 | £118,296 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 12% | 17% | 23% | 26% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change