Terraced LE2 3 beds 1 bath

Maynard Road, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£26,899

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£62,346

↗ 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	£16,644	£16,894	£17,147	£17,576	£18,015	£86,276
Total Expenses	£10,530	£10,567	£10,603	£10,656	£10,711	£53,067
Profit Before Tax	£6,114	£6,326	£6,544	£6,919	£7,304	£33,208
Profit After Tax	£4,952	£5,124	£5,301	£5,605	£5,916	£26,899
Change In Property Value	£6,500	£10,660	£15,244	£17,544	£12,398	£62,346
Net Return	£11,452	£15,784	£20,545	£23,149	£18,314	£89,245
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