Semi Detached LE4 3 beds 2 baths

Rushford Drive, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£13,111

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£72,121

↗ 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	£17,724	£17,990	£18,440	£18,901	£19,468	£92,522
Total Expenses	£15,167	£15,205	£15,261	£15,318	£15,385	£76,335
Profit Before Tax	£2,557	£2,785	£3,179	£3,583	£4,083	£16,187
Profit After Tax	£2,071	£2,256	£2,575	£2,902	£3,307	£13,111
Change In Property Value	£8,125	£8,328	£13,658	£19,531	£22,479	£72,121
Net Return	£10,196	£10,584	£16,233	£22,433	£25,785	£85,232
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