Semi Detached LE3 3 beds 1 bath

Frolesworth Road, Leicester, Leicestershire LE3

East Midlands, England · LE3

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£10,039

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£57,697

↗ 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	£14,172	£14,385	£14,744	£15,113	£15,566	£73,980
Total Expenses	£12,233	£12,265	£12,312	£12,360	£12,416	£61,586
Profit Before Tax	£1,939	£2,119	£2,432	£2,753	£3,150	£12,393
Profit After Tax	£1,571	£1,716	£1,970	£2,230	£2,552	£10,039
Change In Property Value	£6,500	£6,663	£10,927	£15,625	£17,983	£57,697
Net Return	£8,071	£8,379	£12,896	£17,855	£20,534	£67,735
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
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