Terraced LE2 2 beds 2 baths

Wordsworth Road, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£22,407

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£52,754

↗ 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	£14,076	£14,287	£14,501	£14,864	£15,236	£72,964
Total Expenses	£8,986	£9,020	£9,051	£9,098	£9,146	£45,301
Profit Before Tax	£5,090	£5,267	£5,450	£5,766	£6,090	£27,663
Profit After Tax	£4,123	£4,267	£4,415	£4,670	£4,933	£22,407
Change In Property Value	£5,500	£9,020	£12,899	£14,845	£10,491	£52,754
Net Return	£9,623	£13,287	£17,313	£19,515	£15,423	£75,161
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