Semi Detached LE4 2 beds 1 bath

Abbey Lane, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£20,440

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£53,953

↗ 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	£13,728	£13,934	£14,143	£14,497	£14,859	£71,160
Total Expenses	£9,112	£9,145	£9,176	£9,222	£9,269	£45,925
Profit Before Tax	£4,616	£4,789	£4,967	£5,274	£5,590	£25,235
Profit After Tax	£3,739	£3,879	£4,023	£4,272	£4,528	£20,440
Change In Property Value	£5,625	£9,225	£13,192	£15,183	£10,729	£53,953
Net Return	£9,364	£13,104	£17,215	£19,455	£15,257	£74,394
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
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