Semi Detached LE4 5 beds 2 baths

Doncaster Road, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£17,327

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£92,093

↗ 22%After 5 Years

Return On Investment

82%

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	£22,632	£22,971	£23,546	£24,134	£24,858	£118,142
Total Expenses	£19,228	£19,274	£19,342	£19,412	£19,495	£96,751
Profit Before Tax	£3,404	£3,698	£4,204	£4,723	£5,364	£21,391
Profit After Tax	£2,757	£2,995	£3,405	£3,825	£4,345	£17,327
Change In Property Value	£10,375	£10,634	£17,440	£24,940	£28,703	£92,093
Net Return	£13,132	£13,630	£20,845	£28,765	£33,048	£109,420
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	10%	16%	22%	25%	82%

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