Semi Detached LE3 3 beds 2 baths

Waltham Avenue, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£7,259

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£44,382

↗ 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	£10,908	£11,072	£11,348	£11,632	£11,981	£56,941
Total Expenses	£9,526	£9,554	£9,592	£9,631	£9,677	£47,980
Profit Before Tax	£1,382	£1,518	£1,756	£2,001	£2,304	£8,961
Profit After Tax	£1,120	£1,230	£1,423	£1,621	£1,866	£7,259
Change In Property Value	£5,000	£5,125	£8,405	£12,019	£13,833	£44,382
Net Return	£6,120	£6,355	£9,828	£13,640	£15,699	£51,641
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