Semi Detached
LE3
2 beds
1 bath
Tom Paine Close, Thorpe Astley, Braunstone, Leicester, Leicestershire. LE3
East Midlands, England · LE3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£7,707
↗ 12%After 5 Years
Change In Property Value
£46,601
↗ 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 | £11,448 | £11,620 | £11,910 | £12,208 | £12,574 | £59,760 |
| Total Expenses | £9,977 | £10,005 | £10,045 | £10,086 | £10,133 | £50,246 |
| Profit Before Tax | £1,471 | £1,614 | £1,865 | £2,122 | £2,441 | £9,515 |
| Profit After Tax | £1,192 | £1,308 | £1,511 | £1,719 | £1,977 | £7,707 |
| Change In Property Value | £5,250 | £5,381 | £8,825 | £12,620 | £14,525 | £46,601 |
| Net Return | £6,442 | £6,689 | £10,336 | £14,339 | £16,502 | £54,308 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 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