Semi Detached LE5 3 beds 1 bath

Glendower Close, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£11,721

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£65,464

↗ 22%After 5 Years

Return On Investment

84%

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	£16,092	£16,333	£16,742	£17,160	£17,675	£84,002
Total Expenses	£13,813	£13,849	£13,901	£13,953	£14,016	£69,532
Profit Before Tax	£2,279	£2,484	£2,841	£3,207	£3,660	£14,471
Profit After Tax	£1,846	£2,012	£2,301	£2,598	£2,964	£11,721
Change In Property Value	£7,375	£7,559	£12,397	£17,728	£20,404	£65,464
Net Return	£9,221	£9,572	£14,699	£20,326	£23,368	£77,185
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	10%	16%	22%	25%	84%

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