Semi Detached
LE4
3 beds
1 bath
Acacia Avenue, Birstall LE4
East Midlands, England · LE4
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£12,618
↗ 13%After 5 Years
Change In Property Value
£69,902
↗ 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 | £17,172 | £17,430 | £17,865 | £18,312 | £18,861 | £89,640 |
| Total Expenses | £14,715 | £14,752 | £14,806 | £14,862 | £14,928 | £74,063 |
| Profit Before Tax | £2,457 | £2,677 | £3,059 | £3,450 | £3,934 | £15,577 |
| Profit After Tax | £1,990 | £2,169 | £2,478 | £2,794 | £3,186 | £12,618 |
| Change In Property Value | £7,875 | £8,072 | £13,238 | £18,930 | £21,787 | £69,902 |
| Net Return | £9,865 | £10,241 | £15,716 | £21,725 | £24,973 | £82,519 |
| 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