Semi Detached LE5 3 beds 1 bath

Cork Street, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£84,400First Year

Profit From Rental Income

After 5 Years

£24,303

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£65,703

↗ 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	£16,440	£16,687	£16,937	£17,360	£17,794	£85,218
Total Expenses	£10,960	£10,997	£11,032	£11,085	£11,139	£55,214
Profit Before Tax	£5,480	£5,689	£5,905	£6,275	£6,655	£30,004
Profit After Tax	£4,439	£4,608	£4,783	£5,083	£5,391	£24,303
Change In Property Value	£6,850	£11,234	£16,065	£18,489	£13,066	£65,703
Net Return	£11,289	£15,842	£20,847	£23,572	£18,456	£90,006
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