Semi Detached LE5 2 beds 2 baths

Abelia Close, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£20,543

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£56,351

↗ 24%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,100	£14,311	£14,526	£14,889	£15,262	£73,089
Total Expenses	£9,471	£9,505	£9,536	£9,583	£9,631	£47,727
Profit Before Tax	£4,629	£4,807	£4,990	£5,306	£5,630	£25,362
Profit After Tax	£3,749	£3,893	£4,042	£4,298	£4,561	£20,543
Change In Property Value	£5,875	£9,635	£13,778	£15,857	£11,206	£56,351
Net Return	£9,624	£13,528	£17,820	£20,155	£15,766	£76,894
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	13%	19%	25%	28%	22%	108%

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