Terraced LE5 3 beds 1 bath

Kinross Avenue, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£23,199

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£55,478

↗ 22%After 5 Years

Return On Investment

104%

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	£17,208	£17,466	£17,903	£18,350	£18,901	£89,828
Total Expenses	£12,140	£12,177	£12,231	£12,287	£12,353	£61,187
Profit Before Tax	£5,068	£5,289	£5,672	£6,063	£6,548	£28,641
Profit After Tax	£4,105	£4,284	£4,594	£4,911	£5,304	£23,199
Change In Property Value	£6,250	£6,406	£10,506	£15,024	£17,291	£55,478
Net Return	£10,355	£10,691	£15,100	£19,935	£22,595	£78,677
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	14%	20%	26%	30%	104%

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