Semi Detached LE4 3 beds 1 bath

Christopher Drive, Thurmaston LE4

East Midlands, England · LE4

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£9,837

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£56,587

↗ 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	£13,908	£14,117	£14,470	£14,831	£15,276	£72,602
Total Expenses	£12,008	£12,040	£12,086	£12,133	£12,189	£60,457
Profit Before Tax	£1,900	£2,076	£2,383	£2,698	£3,088	£12,145
Profit After Tax	£1,539	£1,682	£1,930	£2,185	£2,501	£9,837
Change In Property Value	£6,375	£6,534	£10,716	£15,324	£17,637	£56,587
Net Return	£7,914	£8,216	£12,647	£17,510	£20,138	£66,425
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	11%	16%	23%	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