Detached
LE4
3 beds
2 baths
Oakland Avenue, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£39,514
↗ 27%After 5 Years
Change In Property Value
£99,860
↗ 22%After 5 Years
Return On Investment
95%
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 | £29,940 | £30,389 | £31,149 | £31,928 | £32,885 | £156,291 |
| Total Expenses | £21,348 | £21,404 | £21,491 | £21,580 | £21,686 | £107,509 |
| Profit Before Tax | £8,592 | £8,985 | £9,658 | £10,348 | £11,199 | £48,782 |
| Profit After Tax | £6,960 | £7,278 | £7,823 | £8,382 | £9,071 | £39,514 |
| Change In Property Value | £11,250 | £11,531 | £18,911 | £27,043 | £31,124 | £99,860 |
| Net Return | £18,210 | £18,809 | £26,734 | £35,425 | £40,196 | £139,373 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 18% | 24% | 28% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change