Semi Detached
LE2
3 beds
1 bath
Saffron Lane, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£10,286
↗ 13%After 5 Years
Change In Property Value
£58,806
↗ 22%After 5 Years
Return On Investment
85%
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 | £14,448 | £14,665 | £15,031 | £15,407 | £15,869 | £75,421 |
| Total Expenses | £12,459 | £12,492 | £12,539 | £12,588 | £12,645 | £62,722 |
| Profit Before Tax | £1,989 | £2,173 | £2,492 | £2,819 | £3,225 | £12,698 |
| Profit After Tax | £1,611 | £1,760 | £2,019 | £2,284 | £2,612 | £10,286 |
| Change In Property Value | £6,625 | £6,791 | £11,137 | £15,925 | £18,329 | £58,806 |
| Net Return | £8,236 | £8,551 | £13,155 | £18,209 | £20,941 | £69,092 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 11% | 16% | 22% | 26% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change