Semi Detached LE3 3 beds 1 bath

Sharmon Crescent, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£6,564

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£41,053

↗ 22%After 5 Years

Return On Investment

84%

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	£10,092	£10,243	£10,499	£10,762	£11,085	£52,682
Total Expenses	£8,849	£8,876	£8,912	£8,949	£8,992	£44,578
Profit Before Tax	£1,243	£1,368	£1,587	£1,813	£2,093	£8,103
Profit After Tax	£1,007	£1,108	£1,286	£1,468	£1,695	£6,564
Change In Property Value	£4,625	£4,741	£7,775	£11,118	£12,795	£41,053
Net Return	£5,632	£5,848	£9,060	£12,586	£14,490	£47,617
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	16%	22%	26%	84%

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