Semi Detached LE5 3 beds 1 bath

Havencrest Drive, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£10,779

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£61,025

↗ 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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£12,911	£12,945	£12,993	£13,043	£13,102	£64,994
Profit Before Tax	£2,089	£2,280	£2,612	£2,952	£3,374	£13,308
Profit After Tax	£1,692	£1,847	£2,116	£2,391	£2,733	£10,779
Change In Property Value	£6,875	£7,047	£11,557	£16,526	£19,020	£61,025
Net Return	£8,567	£8,894	£13,673	£18,918	£21,753	£71,805
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	10%	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