Semi Detached LE4 3 beds 1 bath

Lydford Road, Leicester, Leicestershire LE4

East Midlands, England · LE4

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£14,254

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£77,669

↗ 22%After 5 Years

Return On Investment

83%

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	£19,080	£19,366	£19,850	£20,347	£20,957	£99,600
Total Expenses	£16,294	£16,334	£16,394	£16,454	£16,526	£82,002
Profit Before Tax	£2,786	£3,032	£3,457	£3,892	£4,431	£17,598
Profit After Tax	£2,256	£2,456	£2,800	£3,153	£3,589	£14,254
Change In Property Value	£8,750	£8,969	£14,709	£21,034	£24,208	£77,669
Net Return	£11,006	£11,425	£17,509	£24,186	£27,797	£91,923
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	10%	16%	22%	25%	83%

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