Detached LE2 2 beds 2 baths

Pavilion Close, Leicester, Leicestershire LE2

East Midlands, England · LE2

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£8,971

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£26,629

↗ 22%After 5 Years

Return On Investment

96%

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	£7,980	£8,100	£8,302	£8,510	£8,765	£41,657
Total Expenses	£6,059	£6,082	£6,113	£6,145	£6,181	£30,581
Profit Before Tax	£1,921	£2,017	£2,189	£2,365	£2,584	£11,075
Profit After Tax	£1,556	£1,634	£1,773	£1,915	£2,093	£8,971
Change In Property Value	£3,000	£3,075	£5,043	£7,211	£8,300	£26,629
Net Return	£4,556	£4,709	£6,816	£9,127	£10,393	£35,600
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	18%	25%	28%	96%

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