Detached
LE4
3 beds
1 bath
Humberstone Lane, Thurmaston, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£34,898
↗ 27%After 5 Years
Change In Property Value
£88,764
↗ 22%After 5 Years
Return On Investment
96%
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 | £26,616 | £27,015 | £27,691 | £28,383 | £29,234 | £138,939 |
| Total Expenses | £19,032 | £19,083 | £19,161 | £19,241 | £19,337 | £95,855 |
| Profit Before Tax | £7,584 | £7,932 | £8,529 | £9,141 | £9,897 | £43,084 |
| Profit After Tax | £6,143 | £6,425 | £6,909 | £7,405 | £8,017 | £34,898 |
| Change In Property Value | £10,000 | £10,250 | £16,810 | £24,038 | £27,666 | £88,764 |
| Net Return | £16,143 | £16,675 | £23,719 | £31,443 | £35,683 | £123,663 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 13% | 18% | 24% | 28% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change