Semi Detached
LE5
3 beds
1 bath
Bodnant Avenue, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£103,982First YearProfit From Rental Income
£13,321
↗ 13%After 5 Years
Change In Property Value
£73,219
↗ 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 | £17,988 | £18,258 | £18,714 | £19,182 | £19,758 | £93,900 |
| Total Expenses | £15,390 | £15,428 | £15,484 | £15,542 | £15,610 | £77,455 |
| Profit Before Tax | £2,598 | £2,830 | £3,230 | £3,640 | £4,147 | £16,445 |
| Profit After Tax | £2,105 | £2,292 | £2,616 | £2,948 | £3,359 | £13,321 |
| Change In Property Value | £8,249 | £8,455 | £13,866 | £19,829 | £22,821 | £73,219 |
| Net Return | £10,353 | £10,747 | £16,482 | £22,777 | £26,180 | £86,540 |
| 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