Semi Detached LE5 3 beds 1 bath

Briarfield Drive, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£22,471

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£61,147

↗ 24%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,300	£15,529	£15,762	£16,157	£16,560	£79,309
Total Expenses	£10,235	£10,270	£10,304	£10,353	£10,405	£51,566
Profit Before Tax	£5,065	£5,259	£5,459	£5,803	£6,156	£27,743
Profit After Tax	£4,103	£4,260	£4,422	£4,700	£4,986	£22,471
Change In Property Value	£6,375	£10,455	£14,951	£17,207	£12,159	£61,147
Net Return	£10,478	£14,715	£19,372	£21,907	£17,146	£83,618
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	13%	19%	25%	28%	22%	108%

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