Semi Detached LE5 3 beds 1 bath

Ethel Road, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£15,891

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£85,436

↗ 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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£17,874	£17,917	£17,981	£18,046	£18,124	£89,941
Profit Before Tax	£3,114	£3,386	£3,855	£4,335	£4,929	£19,619
Profit After Tax	£2,523	£2,743	£3,122	£3,511	£3,992	£15,891
Change In Property Value	£9,625	£9,866	£16,180	£23,137	£26,628	£85,436
Net Return	£12,148	£12,608	£19,302	£26,648	£30,621	£101,327
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