Terraced LE2 4 beds 1 bath

Buxton Street, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£31,345

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£71,938

↗ 24%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,780	£20,275	£20,782	£99,525
Total Expenses	£12,073	£12,114	£12,153	£12,213	£12,275	£60,827
Profit Before Tax	£7,128	£7,374	£7,627	£8,062	£8,507	£38,698
Profit After Tax	£5,773	£5,973	£6,178	£6,530	£6,891	£31,345
Change In Property Value	£7,500	£12,300	£17,589	£20,243	£14,305	£71,938
Net Return	£13,273	£18,273	£23,767	£26,773	£21,196	£103,283
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	14%	20%	25%	29%	23%	110%

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