Semi Detached LE5 3 beds 2 baths

Hackness Road, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£29,221

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£77,932

↗ 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	£19,500	£19,792	£20,089	£20,592	£21,106	£101,080
Total Expenses	£12,907	£12,949	£12,989	£13,049	£13,111	£65,005
Profit Before Tax	£6,593	£6,844	£7,101	£7,542	£7,995	£36,075
Profit After Tax	£5,340	£5,544	£5,752	£6,109	£6,476	£29,221
Change In Property Value	£8,125	£13,325	£19,055	£21,930	£15,497	£77,932
Net Return	£13,465	£18,869	£24,806	£28,040	£21,973	£107,153
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	13%	18%	24%	27%	21%	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