Semi Detached LE5 3 beds 2 baths

St. Barnabas Road, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£26,328

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£70,739

↗ 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	£17,700	£17,965	£18,235	£18,691	£19,158	£91,749
Total Expenses	£11,762	£11,801	£11,838	£11,894	£11,951	£59,245
Profit Before Tax	£5,938	£6,165	£6,397	£6,797	£7,207	£32,504
Profit After Tax	£4,810	£4,994	£5,182	£5,506	£5,838	£26,328
Change In Property Value	£7,375	£12,095	£17,296	£19,906	£14,067	£70,739
Net Return	£12,185	£17,089	£22,478	£25,411	£19,904	£97,067
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	13%	19%	24%	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