Semi Detached LE3 3 beds 1 bath

Hallam Crescent East, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£22,839

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£57,550

↗ 24%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,880	£15,103	£15,330	£15,713	£16,106	£77,132
Total Expenses	£9,710	£9,745	£9,778	£9,827	£9,876	£48,936
Profit Before Tax	£5,170	£5,358	£5,552	£5,886	£6,229	£28,196
Profit After Tax	£4,188	£4,340	£4,497	£4,768	£5,046	£22,839
Change In Property Value	£6,000	£9,840	£14,071	£16,195	£11,444	£57,550
Net Return	£10,188	£14,180	£18,568	£20,963	£16,490	£80,389
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	19%	25%	29%	23%	110%

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