Terraced LE3 2 beds 0 baths

59 Cranmer Street, Off Hinckley Road, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£5,450

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£16,785

↗ 24%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,416	£4,482	£4,549	£4,663	£4,780	£22,891
Total Expenses	£3,194	£3,213	£3,230	£3,252	£3,274	£16,163
Profit Before Tax	£1,222	£1,269	£1,320	£1,411	£1,506	£6,728
Profit After Tax	£990	£1,028	£1,069	£1,143	£1,220	£5,450
Change In Property Value	£1,750	£2,870	£4,104	£4,723	£3,338	£16,785
Net Return	£2,740	£3,898	£5,173	£5,867	£4,558	£22,235
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	18%	24%	27%	21%	101%

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