Detached
LE3
3 beds
1 bath
Wyngate Drive, Western Park LE3
East Midlands, England · LE3
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£30,245
↗ 27%After 5 Years
Change In Property Value
£77,658
↗ 22%After 5 Years
Return On Investment
97%
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 | £23,280 | £23,629 | £24,220 | £24,825 | £25,570 | £121,525 |
| Total Expenses | £16,712 | £16,759 | £16,828 | £16,900 | £16,985 | £84,185 |
| Profit Before Tax | £6,568 | £6,871 | £7,391 | £7,925 | £8,585 | £37,340 |
| Profit After Tax | £5,320 | £5,565 | £5,987 | £6,420 | £6,954 | £30,245 |
| Change In Property Value | £8,749 | £8,967 | £14,707 | £21,031 | £24,204 | £77,658 |
| Net Return | £14,069 | £14,533 | £20,694 | £27,450 | £31,158 | £107,903 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 13% | 19% | 25% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change