Semi Detached LE4 3 beds 3 baths

Beagle Close, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£27,951

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£71,926

↗ 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	£18,300	£18,574	£18,853	£19,324	£19,808	£94,860
Total Expenses	£11,981	£12,021	£12,059	£12,117	£12,176	£60,353
Profit Before Tax	£6,319	£6,554	£6,794	£7,208	£7,632	£34,507
Profit After Tax	£5,118	£5,308	£5,503	£5,838	£6,182	£27,951
Change In Property Value	£7,499	£12,298	£17,586	£20,240	£14,303	£71,926
Net Return	£12,617	£17,606	£23,089	£26,078	£20,485	£99,876
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	13%	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