Terraced LE2 3 beds 1 bath

Hesketh Close, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£21,307

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£50,356

↗ 24%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,440	£13,642	£13,846	£14,192	£14,547	£69,667
Total Expenses	£8,601	£8,633	£8,664	£8,709	£8,755	£43,363
Profit Before Tax	£4,839	£5,008	£5,182	£5,483	£5,792	£26,305
Profit After Tax	£3,920	£4,057	£4,198	£4,441	£4,691	£21,307
Change In Property Value	£5,250	£8,610	£12,312	£14,170	£10,014	£50,356
Net Return	£9,170	£12,667	£16,510	£18,612	£14,705	£71,663
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	14%	20%	26%	29%	23%	112%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change