Detached
LE7
4 beds
3 baths
Hallfields Lane, Rothley, Leicester LE7
East Midlands, England · LE7
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£81,142
↗ 27%After 5 Years
Change In Property Value
£199,719
↗ 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 | £59,880 | £60,778 | £62,298 | £63,855 | £65,771 | £312,582 |
| Total Expenses | £42,196 | £42,297 | £42,460 | £42,626 | £42,828 | £212,406 |
| Profit Before Tax | £17,685 | £18,481 | £19,838 | £21,229 | £22,942 | £100,175 |
| Profit After Tax | £14,324 | £14,970 | £16,069 | £17,195 | £18,583 | £81,142 |
| Change In Property Value | £22,500 | £23,063 | £37,823 | £54,086 | £62,248 | £199,719 |
| Net Return | £36,824 | £38,032 | £53,891 | £71,282 | £80,832 | £280,861 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 18% | 23% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change