Terraced LE2 4 beds 1 bath

Hartington Road, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£29,672

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£68,341

↗ 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	£18,240	£18,514	£18,791	£19,261	£19,743	£94,549
Total Expenses	£11,494	£11,534	£11,572	£11,629	£11,688	£57,917
Profit Before Tax	£6,746	£6,980	£7,220	£7,632	£8,055	£36,632
Profit After Tax	£5,464	£5,654	£5,848	£6,182	£6,524	£29,672
Change In Property Value	£7,125	£11,685	£16,710	£19,231	£13,590	£68,341
Net Return	£12,589	£17,339	£22,557	£25,413	£20,114	£98,013
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
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