Detached LE3 5 beds 2 baths

Foxcroft Close, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£29,808

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£76,559

↗ 22%After 5 Years

Return On Investment

97%

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	£22,956	£23,300	£23,883	£24,480	£25,214	£119,833
Total Expenses	£16,483	£16,529	£16,598	£16,669	£16,753	£83,034
Profit Before Tax	£6,473	£6,771	£7,284	£7,811	£8,461	£36,800
Profit After Tax	£5,243	£5,484	£5,900	£6,327	£6,854	£29,808
Change In Property Value	£8,625	£8,841	£14,499	£20,733	£23,862	£76,559
Net Return	£13,868	£14,325	£20,399	£27,060	£30,715	£106,367
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	19%	25%	28%	97%

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