Semi Detached LE4 2 beds 1 bath

Abbey Lane, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£8,402

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£49,930

↗ 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	£12,264	£12,448	£12,759	£13,078	£13,470	£64,020
Total Expenses	£10,653	£10,683	£10,725	£10,768	£10,818	£53,647
Profit Before Tax	£1,611	£1,765	£2,034	£2,310	£2,653	£10,373
Profit After Tax	£1,305	£1,429	£1,648	£1,871	£2,149	£8,402
Change In Property Value	£5,625	£5,766	£9,456	£13,522	£15,562	£49,930
Net Return	£6,930	£7,195	£11,103	£15,393	£17,711	£58,332
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