Semi Detached
LE5
3 beds
2 baths
Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£99,100First YearProfit From Rental Income
£28,353
↗ 29%After 5 Years
Change In Property Value
£75,774
↗ 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 | £18,960 | £19,244 | £19,533 | £20,021 | £20,522 | £98,281 |
| Total Expenses | £12,563 | £12,604 | £12,643 | £12,703 | £12,763 | £63,277 |
| Profit Before Tax | £6,397 | £6,640 | £6,890 | £7,319 | £7,759 | £35,004 |
| Profit After Tax | £5,181 | £5,379 | £5,581 | £5,928 | £6,284 | £28,353 |
| Change In Property Value | £7,900 | £12,956 | £18,527 | £21,323 | £15,068 | £75,774 |
| Net Return | £13,081 | £18,335 | £24,108 | £27,251 | £21,353 | £104,127 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 13% | 19% | 24% | 27% | 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