Semi Detached LE5 3 beds 1 bath

Fastnet Road, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£19,097

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£52,754

↗ 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	£13,200	£13,398	£13,599	£13,939	£14,287	£68,423
Total Expenses	£8,899	£8,931	£8,961	£9,006	£9,051	£44,847
Profit Before Tax	£4,302	£4,467	£4,638	£4,933	£5,236	£23,576
Profit After Tax	£3,484	£3,618	£3,757	£3,996	£4,241	£19,097
Change In Property Value	£5,500	£9,020	£12,899	£14,845	£10,491	£52,754
Net Return	£8,984	£12,638	£16,655	£18,841	£14,732	£71,851
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
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