Semi Detached LE3 2 beds 1 bath

Gallards Hill, Braunstone, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£8,649

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£51,039

↗ 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	£12,540	£12,728	£13,046	£13,372	£13,774	£65,461
Total Expenses	£10,879	£10,910	£10,952	£10,996	£11,046	£54,783
Profit Before Tax	£1,661	£1,819	£2,094	£2,377	£2,727	£10,677
Profit After Tax	£1,345	£1,473	£1,696	£1,925	£2,209	£8,649
Change In Property Value	£5,750	£5,894	£9,666	£13,822	£15,908	£51,039
Net Return	£7,095	£7,367	£11,362	£15,747	£18,117	£59,688
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
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