Terraced LE2 3 beds 2 baths

Bakewell Street, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£27,426

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£63,545

↗ 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	£16,956	£17,210	£17,468	£17,905	£18,353	£87,893
Total Expenses	£10,722	£10,760	£10,796	£10,850	£10,906	£54,033
Profit Before Tax	£6,234	£6,450	£6,673	£7,055	£7,447	£33,859
Profit After Tax	£5,050	£5,225	£5,405	£5,715	£6,032	£27,426
Change In Property Value	£6,625	£10,865	£15,537	£17,882	£12,636	£63,545
Net Return	£11,675	£16,090	£20,942	£23,596	£18,669	£90,971
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