Terraced LE2 2 beds 1 bath

Vernon Road, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£16,860

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£40,765

↗ 24%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,884	£11,047	£11,213	£11,493	£11,781	£56,418
Total Expenses	£7,058	£7,087	£7,114	£7,152	£7,192	£35,603
Profit Before Tax	£3,826	£3,960	£4,099	£4,341	£4,589	£20,815
Profit After Tax	£3,099	£3,208	£3,320	£3,516	£3,717	£16,860
Change In Property Value	£4,250	£6,970	£9,967	£11,471	£8,106	£40,765
Net Return	£7,349	£10,178	£13,287	£14,987	£11,823	£57,625
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	20%	26%	29%	23%	111%

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