Semi Detached LE2 2 beds 1 bath

Autumn Road, Leicester, Leicestershire. LE2

East Midlands, England · LE2

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£8,657

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£51,028

↗ 22%After 5 Years

Return On Investment

85%

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	£12,540	£12,728	£13,046	£13,372	£13,774	£65,461
Total Expenses	£10,877	£10,908	£10,950	£10,994	£11,044	£54,773
Profit Before Tax	£1,663	£1,821	£2,096	£2,379	£2,729	£10,687
Profit After Tax	£1,347	£1,475	£1,698	£1,927	£2,211	£8,657
Change In Property Value	£5,749	£5,892	£9,664	£13,819	£15,904	£51,028
Net Return	£7,096	£7,367	£11,362	£15,746	£18,115	£59,685
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	11%	16%	22%	26%	85%

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