Semi Detached LE4 3 beds 1 bath

Kipling Grove, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£23,424

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£61,147

↗ 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	£15,552	£15,785	£16,022	£16,423	£16,833	£80,615
Total Expenses	£10,260	£10,296	£10,330	£10,380	£10,432	£51,697
Profit Before Tax	£5,292	£5,490	£5,692	£6,043	£6,401	£28,918
Profit After Tax	£4,287	£4,447	£4,611	£4,894	£5,185	£23,424
Change In Property Value	£6,375	£10,455	£14,951	£17,207	£12,159	£61,147
Net Return	£10,662	£14,902	£19,562	£22,101	£17,345	£84,571
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