Semi Detached LE3 4 beds 2 baths

Birds Nest Avenue, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£18,665

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£47,958

↗ 24%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,396	£12,582	£12,771	£13,090	£13,417	£64,256
Total Expenses	£8,175	£8,206	£8,235	£8,277	£8,321	£41,213
Profit Before Tax	£4,221	£4,376	£4,536	£4,813	£5,097	£23,043
Profit After Tax	£3,419	£3,545	£3,674	£3,898	£4,128	£18,665
Change In Property Value	£5,000	£8,200	£11,726	£13,496	£9,537	£47,958
Net Return	£8,419	£11,745	£15,400	£17,394	£13,665	£66,623
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	19%	25%	29%	22%	109%

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