Semi Detached LE5 3 beds 1 bath

Bryngarth Crescent, Leicester, Leicestershire LE5

East Midlands, England · LE5

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£10,532

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£59,916

↗ 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	£14,724	£14,945	£15,318	£15,701	£16,172	£76,861
Total Expenses	£12,685	£12,718	£12,766	£12,816	£12,873	£63,858
Profit Before Tax	£2,039	£2,227	£2,552	£2,886	£3,299	£13,003
Profit After Tax	£1,652	£1,804	£2,067	£2,338	£2,672	£10,532
Change In Property Value	£6,750	£6,919	£11,347	£16,226	£18,674	£59,916
Net Return	£8,402	£8,722	£13,414	£18,563	£21,347	£70,448
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	11%	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