Terraced LE5 3 beds 1 bath

Kinross Avenue, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£76,700First Year

Profit From Rental Income

After 5 Years

£23,134

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£60,428

↗ 24%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,372	£15,603	£15,837	£16,233	£16,638	£79,682
Total Expenses	£10,145	£10,181	£10,215	£10,265	£10,316	£51,121
Profit Before Tax	£5,227	£5,422	£5,622	£5,968	£6,323	£28,561
Profit After Tax	£4,234	£4,392	£4,554	£4,834	£5,121	£23,134
Change In Property Value	£6,300	£10,332	£14,775	£17,004	£12,016	£60,428
Net Return	£10,534	£14,724	£19,329	£21,838	£17,138	£83,562
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	19%	25%	28%	22%	109%

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