Semi Detached
LE5
3 beds
2 baths
Peters Drive, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£15,196
↗ 13%After 5 Years
Change In Property Value
£82,107
↗ 22%After 5 Years
Return On Investment
82%
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 | £20,172 | £20,475 | £20,986 | £21,511 | £22,156 | £105,301 |
| Total Expenses | £17,197 | £17,239 | £17,301 | £17,364 | £17,439 | £86,540 |
| Profit Before Tax | £2,975 | £3,236 | £3,686 | £4,147 | £4,717 | £18,761 |
| Profit After Tax | £2,410 | £2,621 | £2,986 | £3,359 | £3,821 | £15,196 |
| Change In Property Value | £9,250 | £9,481 | £15,549 | £22,235 | £25,591 | £82,107 |
| Net Return | £11,660 | £12,102 | £18,535 | £25,595 | £29,412 | £97,303 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 10% | 16% | 22% | 25% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change