Semi Detached LE5 3 beds 1 bath

Cork Street, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£84,400First Year

Profit From Rental Income

After 5 Years

£10,712

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£60,803

↗ 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	£14,940	£15,164	£15,543	£15,932	£16,410	£77,989
Total Expenses	£12,865	£12,899	£12,948	£12,997	£13,056	£64,764
Profit Before Tax	£2,075	£2,265	£2,596	£2,934	£3,354	£13,224
Profit After Tax	£1,681	£1,835	£2,103	£2,377	£2,717	£10,712
Change In Property Value	£6,850	£7,021	£11,515	£16,466	£18,951	£60,803
Net Return	£8,531	£8,856	£13,617	£18,843	£21,668	£71,515
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