Semi Detached LE5 3 beds 1 bath

Fastnet Road, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£8,201

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£48,820

↗ 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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£10,429	£10,458	£10,499	£10,541	£10,590	£52,517
Profit Before Tax	£1,572	£1,722	£1,985	£2,255	£2,590	£10,124
Profit After Tax	£1,273	£1,395	£1,608	£1,827	£2,098	£8,201
Change In Property Value	£5,500	£5,638	£9,246	£13,221	£15,216	£48,820
Net Return	£6,773	£7,032	£10,854	£15,048	£17,314	£57,021
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
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