Detached
LE7
5 beds
3 baths
Butler Lane, Broadnook, Leicester, Leicestershire LE7
East Midlands, England · LE7
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£59,875
↗ 27%After 5 Years
Change In Property Value
£148,680
↗ 22%After 5 Years
Return On Investment
94%
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 | £44,580 | £45,249 | £46,380 | £47,539 | £48,966 | £232,714 |
| Total Expenses | £31,540 | £31,619 | £31,742 | £31,869 | £32,023 | £158,793 |
| Profit Before Tax | £13,040 | £13,630 | £14,637 | £15,670 | £16,943 | £73,920 |
| Profit After Tax | £10,562 | £11,040 | £11,856 | £12,693 | £13,724 | £59,875 |
| Change In Property Value | £16,750 | £17,169 | £28,157 | £40,264 | £46,340 | £148,680 |
| Net Return | £27,312 | £28,209 | £40,013 | £52,957 | £60,064 | £208,555 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 18% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change