Terraced LE2 3 beds 2 baths

Matlock Street, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£28,572

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£65,943

↗ 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	£17,604	£17,868	£18,136	£18,589	£19,054	£91,252
Total Expenses	£11,109	£11,147	£11,184	£11,240	£11,297	£55,978
Profit Before Tax	£6,495	£6,721	£6,952	£7,349	£7,757	£35,274
Profit After Tax	£5,261	£5,444	£5,631	£5,953	£6,283	£28,572
Change In Property Value	£6,875	£11,275	£16,123	£18,556	£13,113	£65,943
Net Return	£12,136	£16,719	£21,754	£24,509	£19,396	£94,515
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