Semi Detached LE5 3 beds 1 bath

Bodnant Avenue, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£31,631

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£83,927

↗ 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	£21,000	£21,315	£21,635	£22,176	£22,730	£108,855
Total Expenses	£13,861	£13,905	£13,947	£14,012	£14,078	£69,804
Profit Before Tax	£7,139	£7,410	£7,687	£8,164	£8,652	£39,051
Profit After Tax	£5,782	£6,002	£6,227	£6,612	£7,008	£31,631
Change In Property Value	£8,750	£14,350	£20,521	£23,617	£16,690	£83,927
Net Return	£14,532	£20,352	£26,747	£30,230	£23,698	£115,559
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