Terraced LE2 2 beds 1 bath

Hartopp Road, Clarendon Park, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£24,080

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£56,351

↗ 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	£15,036	£15,262	£15,490	£15,878	£16,275	£77,940
Total Expenses	£9,565	£9,600	£9,633	£9,682	£9,732	£48,212
Profit Before Tax	£5,471	£5,662	£5,858	£6,196	£6,542	£29,728
Profit After Tax	£4,432	£4,586	£4,745	£5,018	£5,299	£24,080
Change In Property Value	£5,875	£9,635	£13,778	£15,857	£11,206	£56,351
Net Return	£10,307	£14,221	£18,523	£20,876	£16,505	£80,431
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