Semi Detached LE5 3 beds 1 bath

Bryngarth Crescent, Leicester, Leicestershire LE5

East Midlands, England · LE5

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£23,918

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£64,744

↗ 24%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,200	£16,443	£16,690	£17,107	£17,535	£83,974
Total Expenses	£10,807	£10,844	£10,879	£10,931	£10,985	£54,446
Profit Before Tax	£5,393	£5,599	£5,811	£6,176	£6,550	£29,528
Profit After Tax	£4,368	£4,535	£4,707	£5,002	£5,305	£23,918
Change In Property Value	£6,750	£11,070	£15,830	£18,219	£12,875	£64,744
Net Return	£11,118	£15,605	£20,537	£23,221	£18,180	£88,662
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	13%	19%	25%	28%	22%	107%

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