Semi Detached
LE3
3 beds
1 bath
Dunster Street, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£14,457
↗ 22%After 5 Years
Change In Property Value
£48,820
↗ 22%After 5 Years
Return On Investment
94%
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 | £13,644 | £13,849 | £14,195 | £14,550 | £14,986 | £71,224 |
| Total Expenses | £10,593 | £10,625 | £10,670 | £10,717 | £10,771 | £53,376 |
| Profit Before Tax | £3,051 | £3,224 | £3,525 | £3,833 | £4,215 | £17,848 |
| Profit After Tax | £2,471 | £2,611 | £2,855 | £3,105 | £3,414 | £14,457 |
| Change In Property Value | £5,500 | £5,638 | £9,246 | £13,221 | £15,216 | £48,820 |
| Net Return | £7,971 | £8,249 | £12,100 | £16,326 | £18,631 | £63,277 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 12% | 18% | 24% | 28% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change