Terraced LE2 2 beds 1 bath

Boundary Road, Aylestone, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£17,388

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£41,964

↗ 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	£11,196	£11,364	£11,534	£11,823	£12,118	£58,035
Total Expenses	£7,250	£7,280	£7,307	£7,346	£7,386	£36,569
Profit Before Tax	£3,946	£4,084	£4,228	£4,477	£4,732	£21,466
Profit After Tax	£3,196	£3,308	£3,424	£3,626	£3,833	£17,388
Change In Property Value	£4,375	£7,175	£10,260	£11,809	£8,345	£41,964
Net Return	£7,571	£10,483	£13,685	£15,435	£12,178	£59,351
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
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