Semi Detached
LE5
3 beds
1 bath
Crown Hills Avenue, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£28,257
↗ 29%After 5 Years
Change In Property Value
£75,535
↗ 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 | £18,900 | £19,183 | £19,471 | £19,958 | £20,457 | £97,970 |
| Total Expenses | £12,525 | £12,566 | £12,605 | £12,664 | £12,725 | £63,085 |
| Profit Before Tax | £6,375 | £6,618 | £6,866 | £7,294 | £7,732 | £34,885 |
| Profit After Tax | £5,164 | £5,360 | £5,562 | £5,908 | £6,263 | £28,257 |
| Change In Property Value | £7,875 | £12,915 | £18,468 | £21,256 | £15,021 | £75,535 |
| Net Return | £13,039 | £18,275 | £24,030 | £27,164 | £21,284 | £103,791 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 13% | 19% | 24% | 28% | 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