Semi Detached
LE3
3 beds
1 bath
Narborough Road South, Leicester, Leicestershire LE3
East Midlands, England · LE3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£9,591
↗ 13%After 5 Years
Change In Property Value
£55,478
↗ 22%After 5 Years
Return On Investment
86%
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 | £13,632 | £13,836 | £14,182 | £14,537 | £14,973 | £71,161 |
| Total Expenses | £11,782 | £11,814 | £11,859 | £11,906 | £11,960 | £59,321 |
| Profit Before Tax | £1,850 | £2,023 | £2,323 | £2,631 | £3,013 | £11,840 |
| Profit After Tax | £1,499 | £1,638 | £1,882 | £2,131 | £2,441 | £9,591 |
| Change In Property Value | £6,250 | £6,406 | £10,506 | £15,024 | £17,291 | £55,478 |
| Net Return | £7,749 | £8,045 | £12,388 | £17,155 | £19,732 | £65,068 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 11% | 16% | 23% | 26% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change