Detached
LE4
2 beds
1 bath
Sharpley Drive, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£14,214
↗ 16%After 5 Years
Change In Property Value
£64,354
↗ 22%After 5 Years
Return On Investment
87%
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 | £16,536 | £16,784 | £17,204 | £17,634 | £18,163 | £86,320 |
| Total Expenses | £13,659 | £13,696 | £13,748 | £13,802 | £13,866 | £68,772 |
| Profit Before Tax | £2,877 | £3,088 | £3,455 | £3,831 | £4,297 | £17,549 |
| Profit After Tax | £2,330 | £2,502 | £2,799 | £3,103 | £3,480 | £14,214 |
| Change In Property Value | £7,250 | £7,431 | £12,187 | £17,428 | £20,058 | £64,354 |
| Net Return | £9,580 | £9,933 | £14,986 | £20,531 | £23,538 | £78,568 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 11% | 17% | 23% | 26% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change