Semi Detached
LE3
3 beds
1 bath
Swannington Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£9,142
↗ 13%After 5 Years
Change In Property Value
£53,259
↗ 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 | £13,092 | £13,288 | £13,621 | £13,961 | £14,380 | £68,342 |
| Total Expenses | £11,331 | £11,362 | £11,406 | £11,451 | £11,504 | £57,055 |
| Profit Before Tax | £1,761 | £1,926 | £2,214 | £2,510 | £2,876 | £11,287 |
| Profit After Tax | £1,426 | £1,560 | £1,794 | £2,033 | £2,330 | £9,142 |
| Change In Property Value | £6,000 | £6,150 | £10,086 | £14,423 | £16,600 | £53,259 |
| Net Return | £7,426 | £7,710 | £11,880 | £16,456 | £18,929 | £62,401 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 11% | 16% | 23% | 26% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change