Semi Detached LE3 3 beds 1 bath

Petworth Drive, Leicester, Leicestershire LE3

East Midlands, England · LE3

Initial Investment

First Year

£93,497First Year

Profit From Rental Income

After 5 Years

£29,078

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£71,936

↗ 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	£18,600	£18,879	£19,162	£19,641	£20,132	£96,415
Total Expenses	£12,012	£12,053	£12,091	£12,150	£12,209	£60,515
Profit Before Tax	£6,588	£6,826	£7,071	£7,492	£7,923	£35,899
Profit After Tax	£5,336	£5,529	£5,727	£6,068	£6,417	£29,078
Change In Property Value	£7,500	£12,300	£17,589	£20,243	£14,305	£71,936
Net Return	£12,836	£17,829	£23,316	£26,311	£20,723	£101,015
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
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