Terraced LE2 2 beds 1 bath

Hartopp Road, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£23,553

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£55,152

↗ 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	£14,724	£14,945	£15,169	£15,548	£15,937	£76,323
Total Expenses	£9,373	£9,407	£9,440	£9,488	£9,538	£47,246
Profit Before Tax	£5,351	£5,538	£5,729	£6,060	£6,399	£29,077
Profit After Tax	£4,335	£4,485	£4,641	£4,909	£5,183	£23,553
Change In Property Value	£5,750	£9,430	£13,485	£15,520	£10,967	£55,152
Net Return	£10,085	£13,915	£18,125	£20,428	£16,151	£78,705
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
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