Semi Detached LE4 3 beds 2 baths

Rushford Drive, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£33,956

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£86,325

↗ 24%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,960	£22,289	£22,624	£23,189	£23,769	£113,832
Total Expenses	£14,279	£14,324	£14,368	£14,435	£14,504	£71,910
Profit Before Tax	£7,681	£7,965	£8,256	£8,754	£9,265	£41,921
Profit After Tax	£6,222	£6,452	£6,687	£7,091	£7,505	£33,956
Change In Property Value	£9,000	£14,760	£21,107	£24,292	£17,166	£86,325
Net Return	£15,222	£21,212	£27,794	£31,383	£24,671	£120,281
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	13%	19%	24%	27%	22%	105%

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