Semi Detached LE3 3 beds 1 bath

New Parks Boulevard, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£7,954

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£47,711

↗ 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	£11,724	£11,900	£12,197	£12,502	£12,877	£61,201
Total Expenses	£10,203	£10,232	£10,272	£10,314	£10,362	£51,382
Profit Before Tax	£1,521	£1,668	£1,925	£2,189	£2,516	£9,819
Profit After Tax	£1,232	£1,351	£1,559	£1,773	£2,038	£7,954
Change In Property Value	£5,375	£5,509	£9,035	£12,921	£14,870	£47,711
Net Return	£6,607	£6,861	£10,595	£14,693	£16,908	£55,664
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	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