Terraced LE3 5 beds 2 baths

Sykefield Avenue, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£33,994

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£80,330

↗ 24%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,108	£21,425	£21,746	£22,290	£22,847	£109,415
Total Expenses	£13,389	£13,434	£13,476	£13,541	£13,607	£67,447
Profit Before Tax	£7,719	£7,991	£8,270	£8,749	£9,240	£41,968
Profit After Tax	£6,252	£6,473	£6,699	£7,087	£7,484	£33,994
Change In Property Value	£8,375	£13,735	£19,641	£22,605	£15,974	£80,330
Net Return	£14,627	£20,208	£26,340	£29,692	£23,458	£114,325
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	19%	25%	28%	22%	108%

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