Semi Detached
LE3
3 beds
1 bath
Frolesworth Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£10,532
↗ 13%After 5 Years
Change In Property Value
£59,916
↗ 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 | £14,724 | £14,945 | £15,318 | £15,701 | £16,172 | £76,861 |
| Total Expenses | £12,685 | £12,718 | £12,766 | £12,816 | £12,873 | £63,858 |
| Profit Before Tax | £2,039 | £2,227 | £2,552 | £2,886 | £3,299 | £13,003 |
| Profit After Tax | £1,652 | £1,804 | £2,067 | £2,338 | £2,672 | £10,532 |
| Change In Property Value | £6,750 | £6,919 | £11,347 | £16,226 | £18,674 | £59,916 |
| Net Return | £8,402 | £8,722 | £13,414 | £18,563 | £21,347 | £70,448 |
| 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