Semi Detached
LE2
2 beds
1 bath
Julian Road, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£6,070
↗ 11%After 5 Years
Change In Property Value
£38,834
↗ 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 | £9,540 | £9,683 | £9,925 | £10,173 | £10,479 | £49,800 |
| Total Expenses | £8,397 | £8,423 | £8,458 | £8,494 | £8,535 | £42,306 |
| Profit Before Tax | £1,143 | £1,260 | £1,467 | £1,680 | £1,944 | £7,494 |
| Profit After Tax | £926 | £1,021 | £1,189 | £1,361 | £1,574 | £6,070 |
| Change In Property Value | £4,375 | £4,484 | £7,354 | £10,517 | £12,104 | £38,834 |
| Net Return | £5,301 | £5,505 | £8,543 | £11,877 | £13,678 | £44,904 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 16% | 22% | 26% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change