Detached
LE2
6 beds
4 baths
Cleves Gardens, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£71,911
↗ 27%After 5 Years
Change In Property Value
£177,528
↗ 22%After 5 Years
Return On Investment
93%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £53,232 | £54,030 | £55,381 | £56,766 | £58,469 | £277,878 |
| Total Expenses | £37,563 | £37,655 | £37,800 | £37,950 | £38,131 | £189,099 |
| Profit Before Tax | £15,669 | £16,376 | £17,581 | £18,816 | £20,338 | £88,780 |
| Profit After Tax | £12,692 | £13,265 | £14,241 | £15,241 | £16,474 | £71,911 |
| Change In Property Value | £20,000 | £20,500 | £33,620 | £48,077 | £55,332 | £177,528 |
| Net Return | £32,692 | £33,765 | £47,861 | £63,318 | £71,806 | £249,440 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 18% | 24% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change