Semi Detached
LE5
3 beds
1 bath
Averil Road, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£25,846
↗ 29%After 5 Years
Change In Property Value
£69,540
↗ 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 | £17,400 | £17,661 | £17,926 | £18,374 | £18,833 | £90,194 |
| Total Expenses | £11,571 | £11,609 | £11,646 | £11,701 | £11,758 | £58,286 |
| Profit Before Tax | £5,829 | £6,052 | £6,280 | £6,673 | £7,075 | £31,909 |
| Profit After Tax | £4,722 | £4,902 | £5,087 | £5,405 | £5,731 | £25,846 |
| Change In Property Value | £7,250 | £11,890 | £17,003 | £19,569 | £13,828 | £69,540 |
| Net Return | £11,972 | £16,792 | £22,089 | £24,973 | £19,560 | £95,386 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| 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