Detached LE2 2 beds 2 baths

Pavilion Close, Leicester, Leicestershire LE2

East Midlands, England · LE2

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£8,548

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£28,775

↗ 24%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,960	£7,064	£7,170	£7,350	£7,533	£36,078
Total Expenses	£5,057	£5,080	£5,101	£5,129	£5,158	£25,525
Profit Before Tax	£1,903	£1,984	£2,070	£2,220	£2,375	£10,553
Profit After Tax	£1,541	£1,607	£1,676	£1,799	£1,924	£8,548
Change In Property Value	£3,000	£4,920	£7,036	£8,097	£5,722	£28,775
Net Return	£4,541	£6,527	£8,712	£9,896	£7,646	£37,323
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	18%	24%	27%	21%	101%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change