Detached LE2 3 beds 2 baths

Watkin Road, Freemans Meadow, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£27,953

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£72,121

↗ 22%After 5 Years

Return On Investment

98%

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	£21,624	£21,948	£22,497	£23,059	£23,751	£112,880
Total Expenses	£15,557	£15,601	£15,666	£15,734	£15,813	£78,371
Profit Before Tax	£6,067	£6,348	£6,831	£7,326	£7,938	£34,509
Profit After Tax	£4,914	£5,142	£5,533	£5,934	£6,430	£27,953
Change In Property Value	£8,125	£8,328	£13,658	£19,531	£22,479	£72,121
Net Return	£13,039	£13,470	£19,191	£25,465	£28,908	£100,074
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	19%	25%	28%	98%

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