Semi Detached LE4 3 beds 1 bath

Beverley Close, Thurmaston, Leicester, Leicestershire LE4

East Midlands, England · LE4

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£23,951

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£62,346

↗ 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	£15,864	£16,102	£16,343	£16,752	£17,171	£82,232
Total Expenses	£10,452	£10,488	£10,523	£10,574	£10,626	£52,663
Profit Before Tax	£5,412	£5,614	£5,821	£6,178	£6,544	£29,569
Profit After Tax	£4,384	£4,547	£4,715	£5,004	£5,301	£23,951
Change In Property Value	£6,500	£10,660	£15,244	£17,544	£12,398	£62,346
Net Return	£10,884	£15,207	£19,959	£22,549	£17,699	£86,297
Return From Rental Income (%)	6%	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