Terraced LE2 2 beds 1 bath

Sanvey Lane, Leicester, Leicestershire LE2

East Midlands, England · LE2

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£18,533

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£44,362

↗ 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	£11,844	£12,022	£12,202	£12,507	£12,820	£61,394
Total Expenses	£7,637	£7,667	£7,695	£7,736	£7,778	£38,514
Profit Before Tax	£4,207	£4,355	£4,507	£4,771	£5,041	£22,881
Profit After Tax	£3,408	£3,527	£3,650	£3,864	£4,084	£18,533
Change In Property Value	£4,625	£7,585	£10,847	£12,483	£8,822	£44,362
Net Return	£8,033	£11,112	£14,497	£16,348	£12,905	£62,895
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
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