Terraced LE2 3 beds 1 bath

Lyme Road, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£25,753

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£59,948

↗ 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	£15,996	£16,236	£16,479	£16,891	£17,314	£82,917
Total Expenses	£10,143	£10,180	£10,214	£10,266	£10,319	£51,123
Profit Before Tax	£5,853	£6,056	£6,265	£6,625	£6,995	£31,794
Profit After Tax	£4,741	£4,905	£5,075	£5,367	£5,666	£25,753
Change In Property Value	£6,250	£10,250	£14,658	£16,869	£11,921	£59,948
Net Return	£10,991	£15,155	£19,732	£22,236	£17,587	£85,701
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