Terraced LE2 3 beds 1 bath

Grasmere Street, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£19,061

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£45,561

↗ 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	£12,156	£12,338	£12,523	£12,837	£13,157	£63,012
Total Expenses	£7,829	£7,860	£7,888	£7,930	£7,973	£39,480
Profit Before Tax	£4,327	£4,479	£4,635	£4,906	£5,185	£23,532
Profit After Tax	£3,505	£3,628	£3,754	£3,974	£4,199	£19,061
Change In Property Value	£4,750	£7,790	£11,140	£12,821	£9,060	£45,561
Net Return	£8,255	£11,418	£14,894	£16,795	£13,260	£64,621
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