Detached
LE5
3 beds
1 bath
Uppingham Road, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£41,844
↗ 27%After 5 Years
Change In Property Value
£105,407
↗ 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 | £31,608 | £32,082 | £32,884 | £33,706 | £34,717 | £164,998 |
| Total Expenses | £22,506 | £22,565 | £22,656 | £22,749 | £22,861 | £113,339 |
| Profit Before Tax | £9,102 | £9,517 | £10,228 | £10,957 | £11,856 | £51,659 |
| Profit After Tax | £7,372 | £7,709 | £8,285 | £8,875 | £9,604 | £41,844 |
| Change In Property Value | £11,875 | £12,172 | £19,962 | £28,545 | £32,853 | £105,407 |
| Net Return | £19,247 | £19,880 | £28,246 | £37,421 | £42,457 | £147,252 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 18% | 24% | 27% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change