Terraced LE5 3 beds 1 bath

Danbury Place, Hamilton, Leicester, Leicestershire LE5

East Midlands, England · LE5

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£16,478

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£57,697

↗ 22%After 5 Years

Return On Investment

93%

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	£15,864	£16,102	£16,505	£16,917	£17,425	£82,812
Total Expenses	£12,402	£12,437	£12,488	£12,540	£12,602	£62,470
Profit Before Tax	£3,462	£3,665	£4,016	£4,377	£4,823	£20,343
Profit After Tax	£2,804	£2,968	£3,253	£3,545	£3,906	£16,478
Change In Property Value	£6,500	£6,663	£10,927	£15,625	£17,983	£57,697
Net Return	£9,304	£9,631	£14,180	£19,170	£21,889	£74,174
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	12%	18%	24%	28%	93%

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