Detached
LE2
3 beds
1 bath
Norman Court, Oadby, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£24,242
↗ 27%After 5 Years
Change In Property Value
£63,244
↗ 22%After 5 Years
Return On Investment
99%
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 | £18,960 | £19,244 | £19,726 | £20,219 | £20,825 | £98,974 |
| Total Expenses | £13,703 | £13,743 | £13,802 | £13,862 | £13,934 | £69,045 |
| Profit Before Tax | £5,257 | £5,501 | £5,923 | £6,356 | £6,891 | £29,929 |
| Profit After Tax | £4,258 | £4,456 | £4,798 | £5,149 | £5,582 | £24,242 |
| Change In Property Value | £7,125 | £7,303 | £11,977 | £17,127 | £19,712 | £63,244 |
| Net Return | £11,383 | £11,759 | £16,775 | £22,276 | £25,294 | £87,487 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 13% | 19% | 25% | 29% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change