Semi Detached LE5 3 beds 1 bath

Brompton Road, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£26,810

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£71,938

↗ 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	£18,000	£18,270	£18,544	£19,008	£19,483	£93,305
Total Expenses	£11,953	£11,992	£12,030	£12,086	£12,145	£60,205
Profit Before Tax	£6,048	£6,278	£6,514	£6,921	£7,338	£33,099
Profit After Tax	£4,898	£5,085	£5,277	£5,606	£5,944	£26,810
Change In Property Value	£7,500	£12,300	£17,589	£20,243	£14,305	£71,938
Net Return	£12,398	£17,385	£22,866	£25,849	£20,249	£98,748
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