Semi Detached
LE4
3 beds
2 baths
Corporation Road, Leicester, Leicestershire LE4
East Midlands, England · LE4
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£-12,011
↘ -10%After 5 Years
Change In Property Value
£79,888
↗ 22%After 5 Years
Return On Investment
59%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £16,103 | £16,134 | £16,179 | £16,224 | £16,277 | £80,916 |
| Profit Before Tax | £-2,903 | £-2,736 | £-2,446 | £-2,148 | £-1,778 | £-12,011 |
| Profit After Tax | £-2,903 | £-2,736 | £-2,446 | £-2,148 | £-1,778 | £-12,011 |
| Change In Property Value | £9,000 | £9,225 | £15,129 | £21,634 | £24,899 | £79,888 |
| Net Return | £6,097 | £6,489 | £12,683 | £19,487 | £23,121 | £67,877 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 5% | 6% | 11% | 17% | 20% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change