Semi Detached LE5 3 beds 2 baths

Fencote Road, Hamilton, Leicester, Leicestershire LE5

East Midlands, England · LE5

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£25,846

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£69,540

↗ 24%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,400	£17,661	£17,926	£18,374	£18,833	£90,194
Total Expenses	£11,571	£11,609	£11,646	£11,701	£11,758	£58,286
Profit Before Tax	£5,829	£6,052	£6,280	£6,673	£7,075	£31,909
Profit After Tax	£4,722	£4,902	£5,087	£5,405	£5,731	£25,846
Change In Property Value	£7,250	£11,890	£17,003	£19,569	£13,828	£69,540
Net Return	£11,972	£16,792	£22,089	£24,973	£19,560	£95,386
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	13%	19%	25%	28%	22%	106%

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