Semi Detached LE3 3 beds 1 bath

Maple Avenue, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£13,481

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£35,969

↗ 24%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,300	£9,439	£9,581	£9,821	£10,066	£48,207
Total Expenses	£6,256	£6,283	£6,307	£6,342	£6,377	£31,564
Profit Before Tax	£3,044	£3,157	£3,274	£3,479	£3,689	£16,643
Profit After Tax	£2,465	£2,557	£2,652	£2,818	£2,988	£13,481
Change In Property Value	£3,750	£6,150	£8,795	£10,122	£7,153	£35,969
Net Return	£6,215	£8,707	£11,446	£12,940	£10,141	£49,450
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	14%	19%	25%	28%	22%	107%

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