Semi Detached
LE2
4 beds
5 baths
Knighton Park Road, Stoneygate, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£29,727
↗ 13%After 5 Years
Change In Property Value
£150,899
↗ 22%After 5 Years
Return On Investment
80%
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 | £37,080 | £37,636 | £38,577 | £39,542 | £40,728 | £193,563 |
| Total Expenses | £31,187 | £31,254 | £31,359 | £31,466 | £31,596 | £156,862 |
| Profit Before Tax | £5,893 | £6,382 | £7,218 | £8,075 | £9,132 | £36,701 |
| Profit After Tax | £4,773 | £5,169 | £5,847 | £6,541 | £7,397 | £29,727 |
| Change In Property Value | £17,000 | £17,425 | £28,577 | £40,865 | £47,032 | £150,899 |
| Net Return | £21,773 | £22,594 | £34,424 | £47,406 | £54,429 | £180,627 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 10% | 15% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change