Semi Detached LE2 3 beds 1 bath

Althorp Close, Leicester, Leicestershire. LE2

East Midlands, England · LE2

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£9,344

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£54,368

↗ 22%After 5 Years

Return On Investment

86%

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	£13,356	£13,556	£13,895	£14,243	£14,670	£69,720
Total Expenses	£11,556	£11,588	£11,632	£11,678	£11,731	£58,185
Profit Before Tax	£1,800	£1,969	£2,263	£2,565	£2,939	£11,535
Profit After Tax	£1,458	£1,595	£1,833	£2,077	£2,380	£9,344
Change In Property Value	£6,125	£6,278	£10,296	£14,723	£16,945	£54,368
Net Return	£7,583	£7,873	£12,129	£16,801	£19,326	£63,712
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	11%	16%	23%	26%	86%

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