Semi Detached
LE2
3 beds
3 baths
Darnall Road, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£11,923
↗ 13%After 5 Years
Change In Property Value
£66,573
↗ 22%After 5 Years
Return On Investment
84%
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 | £16,356 | £16,601 | £17,016 | £17,442 | £17,965 | £85,381 |
| Total Expenses | £14,038 | £14,074 | £14,126 | £14,180 | £14,243 | £70,661 |
| Profit Before Tax | £2,318 | £2,527 | £2,890 | £3,262 | £3,722 | £14,719 |
| Profit After Tax | £1,877 | £2,047 | £2,341 | £2,642 | £3,015 | £11,923 |
| Change In Property Value | £7,500 | £7,688 | £12,608 | £18,029 | £20,749 | £66,573 |
| Net Return | £9,377 | £9,735 | £14,948 | £20,671 | £23,764 | £78,496 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 10% | 16% | 22% | 25% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change