Semi Detached LE5 4 beds 2 baths

Englefield Road, Leicester, Leicestershire LE5

East Midlands, England · LE5

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£33,560

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£88,723

↗ 24%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,200	£22,533	£22,871	£23,443	£24,029	£115,076
Total Expenses	£14,625	£14,671	£14,715	£14,782	£14,852	£73,644
Profit Before Tax	£7,575	£7,862	£8,156	£8,661	£9,177	£41,432
Profit After Tax	£6,136	£6,369	£6,607	£7,015	£7,434	£33,560
Change In Property Value	£9,250	£15,170	£21,693	£24,967	£17,643	£88,723
Net Return	£15,386	£21,539	£28,300	£31,982	£25,077	£122,283
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	13%	18%	24%	27%	21%	104%

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