Detached LE5 2 beds 1 bath

Ethel Road, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£25,622

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£66,573

↗ 22%After 5 Years

Return On Investment

99%

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	£19,956	£20,255	£20,762	£21,281	£21,919	£104,173
Total Expenses	£14,398	£14,440	£14,501	£14,564	£14,638	£72,541
Profit Before Tax	£5,558	£5,816	£6,261	£6,717	£7,281	£31,632
Profit After Tax	£4,502	£4,711	£5,071	£5,441	£5,898	£25,622
Change In Property Value	£7,500	£7,688	£12,608	£18,029	£20,749	£66,573
Net Return	£12,002	£12,398	£17,679	£23,469	£26,647	£92,195
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	19%	25%	28%	99%

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