Semi Detached LE3 3 beds 1 bath

Warwick Street, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£63,100First Year

Profit From Rental Income

After 5 Years

£19,430

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£49,637

↗ 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	£12,840	£13,033	£13,228	£13,559	£13,898	£66,557
Total Expenses	£8,444	£8,476	£8,506	£8,549	£8,594	£42,569
Profit Before Tax	£4,396	£4,557	£4,722	£5,009	£5,304	£23,988
Profit After Tax	£3,561	£3,691	£3,825	£4,058	£4,296	£19,430
Change In Property Value	£5,175	£8,487	£12,136	£13,968	£9,871	£49,637
Net Return	£8,736	£12,178	£15,961	£18,026	£14,167	£69,067
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