Semi Detached LE2 3 beds 1 bath

Lamborne Road, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£624

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£65,464

↗ 22%After 5 Years

Return On Investment

72%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£13,524	£13,555	£13,600	£13,645	£13,698	£68,022
Profit Before Tax	£-324	£-157	£133	£431	£801	£884
Profit After Tax	£-324	£-157	£108	£349	£649	£624
Change In Property Value	£7,375	£7,559	£12,397	£17,728	£20,404	£65,464
Net Return	£7,051	£7,402	£12,505	£18,078	£21,052	£66,088
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	8%	8%	14%	20%	23%	72%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change