Terraced LE2 4 beds 1 bath

Scott Street, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£26,326

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£61,147

↗ 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	£16,320	£16,565	£16,813	£17,234	£17,664	£84,596
Total Expenses	£10,337	£10,374	£10,409	£10,461	£10,515	£52,095
Profit Before Tax	£5,983	£6,191	£6,405	£6,772	£7,150	£32,501
Profit After Tax	£4,847	£5,015	£5,188	£5,486	£5,791	£26,326
Change In Property Value	£6,375	£10,455	£14,951	£17,207	£12,159	£61,147
Net Return	£11,222	£15,470	£20,138	£22,692	£17,951	£87,473
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