Semi Detached LE3 3 beds 1 bath

Gwencole Crescent, Leicester, Leicestershire LE3

East Midlands, England · LE3

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£25,958

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£64,744

↗ 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	£16,740	£16,991	£17,246	£17,677	£18,119	£86,773
Total Expenses	£10,861	£10,899	£10,935	£10,988	£11,043	£54,726
Profit Before Tax	£5,879	£6,092	£6,311	£6,689	£7,076	£32,047
Profit After Tax	£4,762	£4,935	£5,112	£5,418	£5,732	£25,958
Change In Property Value	£6,750	£11,070	£15,830	£18,219	£12,875	£64,744
Net Return	£11,512	£16,005	£20,942	£23,637	£18,606	£90,702
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	19%	25%	28%	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