Semi Detached
LE5
3 beds
1 bath
Glendower Close, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£26,328
↗ 29%After 5 Years
Change In Property Value
£70,739
↗ 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 | £17,700 | £17,965 | £18,235 | £18,691 | £19,158 | £91,749 |
| Total Expenses | £11,762 | £11,801 | £11,838 | £11,894 | £11,951 | £59,245 |
| Profit Before Tax | £5,938 | £6,165 | £6,397 | £6,797 | £7,207 | £32,504 |
| Profit After Tax | £4,810 | £4,994 | £5,182 | £5,506 | £5,838 | £26,328 |
| Change In Property Value | £7,375 | £12,095 | £17,296 | £19,906 | £14,067 | £70,739 |
| Net Return | £12,185 | £17,089 | £22,478 | £25,411 | £19,904 | £97,067 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 13% | 19% | 24% | 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