Terraced LE2 5 beds 2 baths

Tennyson Street, Leicester, Leicestershire LE2

East Midlands, England · LE2

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£24,653

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£57,550

↗ 24%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,360	£15,590	£15,824	£16,220	£16,625	£79,620
Total Expenses	£9,758	£9,794	£9,827	£9,877	£9,928	£49,184
Profit Before Tax	£5,602	£5,797	£5,997	£6,343	£6,697	£30,436
Profit After Tax	£4,538	£4,695	£4,858	£5,138	£5,425	£24,653
Change In Property Value	£6,000	£9,840	£14,071	£16,195	£11,444	£57,550
Net Return	£10,538	£14,535	£18,929	£21,332	£16,869	£82,203
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	14%	20%	26%	29%	23%	113%

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