Detached LE3 3 beds 1 bath

Braunstone Lane, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£11,088

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£52,149

↗ 22%After 5 Years

Return On Investment

88%

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	£13,392	£13,593	£13,933	£14,281	£14,709	£69,908
Total Expenses	£11,163	£11,194	£11,239	£11,285	£11,338	£56,220
Profit Before Tax	£2,229	£2,398	£2,694	£2,996	£3,371	£13,688
Profit After Tax	£1,806	£1,943	£2,182	£2,427	£2,731	£11,088
Change In Property Value	£5,875	£6,022	£9,876	£14,123	£16,254	£52,149
Net Return	£7,681	£7,965	£12,058	£16,549	£18,984	£63,236
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	17%	23%	27%	88%

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