Semi Detached LE5 3 beds 2 baths

Hackness Road, Hamilton, Leicester, Leicestershire LE5

East Midlands, England · LE5

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£22,954

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£62,346

↗ 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	£15,600	£15,834	£16,072	£16,473	£16,885	£80,864
Total Expenses	£10,426	£10,461	£10,495	£10,546	£10,598	£52,526
Profit Before Tax	£5,175	£5,373	£5,576	£5,927	£6,287	£28,338
Profit After Tax	£4,191	£4,352	£4,517	£4,801	£5,093	£22,954
Change In Property Value	£6,500	£10,660	£15,244	£17,544	£12,398	£62,346
Net Return	£10,691	£15,012	£19,760	£22,345	£17,491	£85,299
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