Terraced LE5 3 beds 1 bath

Yarrow Close, Hamilton, Leicester, Leicestershire LE5

East Midlands, England · LE5

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£24,961

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£64,744

↗ 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	£16,476	£16,723	£16,974	£17,398	£17,833	£85,405
Total Expenses	£10,835	£10,872	£10,907	£10,960	£11,014	£54,589
Profit Before Tax	£5,641	£5,851	£6,067	£6,438	£6,819	£30,816
Profit After Tax	£4,569	£4,739	£4,914	£5,215	£5,523	£24,961
Change In Property Value	£6,750	£11,070	£15,830	£18,219	£12,875	£64,744
Net Return	£11,319	£15,809	£20,744	£23,434	£18,398	£89,705
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	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