Semi Detached
LE2
3 beds
1 bath
Stonesby Avenue, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£11,732
↗ 22%After 5 Years
Change In Property Value
£38,834
↗ 22%After 5 Years
Return On Investment
95%
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 | £11,028 | £11,193 | £11,473 | £11,760 | £12,113 | £57,568 |
| Total Expenses | £8,546 | £8,574 | £8,613 | £8,652 | £8,698 | £43,083 |
| Profit Before Tax | £2,482 | £2,619 | £2,861 | £3,108 | £3,415 | £14,484 |
| Profit After Tax | £2,010 | £2,122 | £2,317 | £2,517 | £2,766 | £11,732 |
| Change In Property Value | £4,375 | £4,484 | £7,354 | £10,517 | £12,104 | £38,834 |
| Net Return | £6,385 | £6,606 | £9,671 | £13,034 | £14,870 | £50,567 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 12% | 18% | 24% | 28% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change