Semi Detached
LE3
3 beds
1 bath
Lindfield Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£16,714
↗ 22%After 5 Years
Change In Property Value
£55,478
↗ 22%After 5 Years
Return On Investment
95%
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 | £15,504 | £15,737 | £16,130 | £16,533 | £17,029 | £80,933 |
| Total Expenses | £11,969 | £12,004 | £12,054 | £12,105 | £12,166 | £60,298 |
| Profit Before Tax | £3,535 | £3,733 | £4,076 | £4,428 | £4,864 | £20,635 |
| Profit After Tax | £2,863 | £3,023 | £3,302 | £3,587 | £3,940 | £16,714 |
| Change In Property Value | £6,250 | £6,406 | £10,506 | £15,024 | £17,291 | £55,478 |
| Net Return | £9,113 | £9,430 | £13,808 | £18,611 | £21,231 | £72,192 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 12% | 18% | 24% | 28% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change