Terraced LE2 3 beds 1 bath

Jarrom Street, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£19,634

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£46,759

↗ 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	£12,480	£12,667	£12,857	£13,179	£13,508	£64,691
Total Expenses	£8,022	£8,053	£8,083	£8,125	£8,169	£40,452
Profit Before Tax	£4,458	£4,614	£4,775	£5,053	£5,339	£24,239
Profit After Tax	£3,611	£3,737	£3,867	£4,093	£4,325	£19,634
Change In Property Value	£4,875	£7,995	£11,433	£13,158	£9,298	£46,759
Net Return	£8,486	£11,732	£15,300	£17,251	£13,623	£66,393
Return From Rental Income (%)	6%	6%	6%	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