Semi Detached LE3 3 beds 1 bath

Petworth Drive, Leicester, Leicestershire LE3

East Midlands, England · LE3

Initial Investment

First Year

£93,497First Year

Profit From Rental Income

After 5 Years

£11,923

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£66,572

↗ 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	£16,356	£16,601	£17,016	£17,442	£17,965	£85,381
Total Expenses	£14,038	£14,074	£14,126	£14,180	£14,243	£70,660
Profit Before Tax	£2,318	£2,527	£2,890	£3,262	£3,722	£14,720
Profit After Tax	£1,878	£2,047	£2,341	£2,642	£3,015	£11,923
Change In Property Value	£7,500	£7,687	£12,607	£18,028	£20,749	£66,572
Net Return	£9,378	£9,735	£14,948	£20,671	£23,764	£78,495
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	10%	16%	22%	25%	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