Detached LE7 3 beds 2 baths

Regent Street, Thrussington, Leicester LE7

East Midlands, England · LE7

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£43,753

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£118,697

↗ 24%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,208	£29,646	£30,091	£30,843	£31,614	£151,402
Total Expenses	£19,347	£19,404	£19,458	£19,544	£19,632	£97,386
Profit Before Tax	£9,861	£10,242	£10,632	£11,299	£11,982	£54,017
Profit After Tax	£7,987	£8,296	£8,612	£9,152	£9,706	£43,753
Change In Property Value	£12,375	£20,295	£29,022	£33,402	£23,604	£118,697
Net Return	£20,362	£28,591	£37,634	£42,554	£33,309	£162,450
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	18%	23%	26%	21%	100%

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