Detached
LE7
4 beds
3 baths
Hallfields Lane, Rothley, Leicester LE7
East Midlands, England · LE7
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£81,262
↗ 27%After 5 Years
Change In Property Value
£215,813
↗ 24%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £53,100 | £53,897 | £54,705 | £56,073 | £57,474 | £275,248 |
| Total Expenses | £34,768 | £34,860 | £34,951 | £35,098 | £35,249 | £174,925 |
| Profit Before Tax | £18,333 | £19,037 | £19,754 | £20,975 | £22,226 | £100,324 |
| Profit After Tax | £14,849 | £15,420 | £16,001 | £16,989 | £18,003 | £81,262 |
| Change In Property Value | £22,500 | £36,900 | £52,767 | £60,730 | £42,916 | £215,813 |
| Net Return | £37,349 | £52,320 | £68,768 | £77,719 | £60,919 | £297,075 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 17% | 23% | 26% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change