Semi Detached
LE4
3 beds
1 bath
Brian Road, Leicester, Leicester City, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£12,864
↗ 13%After 5 Years
Change In Property Value
£71,011
↗ 22%After 5 Years
Return On Investment
83%
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 | £17,448 | £17,710 | £18,152 | £18,606 | £19,164 | £91,081 |
| Total Expenses | £14,941 | £14,978 | £15,033 | £15,090 | £15,156 | £75,199 |
| Profit Before Tax | £2,507 | £2,731 | £3,119 | £3,516 | £4,008 | £15,882 |
| Profit After Tax | £2,031 | £2,212 | £2,526 | £2,848 | £3,247 | £12,864 |
| Change In Property Value | £8,000 | £8,200 | £13,448 | £19,231 | £22,133 | £71,011 |
| Net Return | £10,031 | £10,412 | £15,974 | £22,079 | £25,379 | £83,876 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 10% | 16% | 22% | 25% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change