Semi Detached
LE4
4 beds
1 bath
Pitchens Close, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£12,416
↗ 13%After 5 Years
Change In Property Value
£68,792
↗ 22%After 5 Years
Return On Investment
84%
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 | £16,908 | £17,162 | £17,591 | £18,030 | £18,571 | £88,262 |
| Total Expenses | £14,490 | £14,527 | £14,581 | £14,636 | £14,700 | £72,933 |
| Profit Before Tax | £2,418 | £2,635 | £3,010 | £3,395 | £3,871 | £15,329 |
| Profit After Tax | £1,959 | £2,134 | £2,438 | £2,750 | £3,136 | £12,416 |
| Change In Property Value | £7,750 | £7,944 | £13,028 | £18,630 | £21,441 | £68,792 |
| Net Return | £9,709 | £10,078 | £15,466 | £21,380 | £24,577 | £81,209 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 10% | 16% | 22% | 25% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change