Semi Detached
LE3
3 beds
1 bath
The Ridgeway, Leicester, Leicestershire LE3
East Midlands, England · LE3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£15,947
↗ 22%After 5 Years
Change In Property Value
£53,259
↗ 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 | £14,880 | £15,103 | £15,481 | £15,868 | £16,344 | £77,676 |
| Total Expenses | £11,510 | £11,544 | £11,592 | £11,642 | £11,700 | £57,988 |
| Profit Before Tax | £3,370 | £3,559 | £3,888 | £4,226 | £4,644 | £19,687 |
| Profit After Tax | £2,730 | £2,883 | £3,150 | £3,423 | £3,761 | £15,947 |
| Change In Property Value | £6,000 | £6,150 | £10,086 | £14,423 | £16,600 | £53,259 |
| Net Return | £8,730 | £9,033 | £13,236 | £17,846 | £20,361 | £69,205 |
| 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