Semi Detached LE4 2 beds 1 bath

The Poppins, Leicester, Leicestershire LE4

East Midlands, England · LE4

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£10,981

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£62,135

↗ 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	£15,264	£15,493	£15,880	£16,277	£16,766	£79,680
Total Expenses	£13,135	£13,170	£13,219	£13,270	£13,329	£66,124
Profit Before Tax	£2,129	£2,323	£2,661	£3,007	£3,436	£13,556
Profit After Tax	£1,724	£1,882	£2,155	£2,436	£2,783	£10,981
Change In Property Value	£7,000	£7,175	£11,767	£16,827	£19,366	£62,135
Net Return	£8,724	£9,057	£13,922	£19,263	£22,149	£73,116
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
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