Semi Detached LE3 3 beds 1 bath

Warwick Street, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£63,100First Year

Profit From Rental Income

After 5 Years

£7,595

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£45,935

↗ 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	£11,292	£11,461	£11,748	£12,042	£12,403	£58,946
Total Expenses	£9,842	£9,870	£9,910	£9,950	£9,997	£49,569
Profit Before Tax	£1,450	£1,591	£1,838	£2,092	£2,406	£9,377
Profit After Tax	£1,175	£1,289	£1,489	£1,694	£1,949	£7,595
Change In Property Value	£5,175	£5,304	£8,699	£12,440	£14,317	£45,935
Net Return	£6,350	£6,593	£10,188	£14,134	£16,266	£53,531
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