Detached
LE7
3 beds
2 baths
Uppingham Road, Thurnby LE7
East Midlands, England · LE7
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£64,966
↗ 27%After 5 Years
Change In Property Value
£160,885
↗ 22%After 5 Years
Return On Investment
93%
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 | £48,240 | £48,964 | £50,188 | £51,442 | £52,986 | £251,819 |
| Total Expenses | £34,088 | £34,172 | £34,305 | £34,442 | £34,607 | £171,615 |
| Profit Before Tax | £14,152 | £14,791 | £15,882 | £17,001 | £18,379 | £80,205 |
| Profit After Tax | £11,463 | £11,981 | £12,865 | £13,770 | £14,887 | £64,966 |
| Change In Property Value | £18,125 | £18,578 | £30,468 | £43,569 | £50,144 | £160,885 |
| Net Return | £29,588 | £30,559 | £43,333 | £57,340 | £65,031 | £225,851 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 18% | 24% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change