Terraced LE3 4 beds 1 bath

Daneshill Road, Leicester, Leicestershire LE3

East Midlands, England · LE3

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£27,001

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£64,744

↗ 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	£17,016	£17,271	£17,530	£17,969	£18,418	£88,204
Total Expenses	£10,889	£10,927	£10,963	£11,017	£11,073	£54,869
Profit Before Tax	£6,127	£6,344	£6,567	£6,951	£7,345	£33,335
Profit After Tax	£4,963	£5,139	£5,319	£5,631	£5,949	£27,001
Change In Property Value	£6,750	£11,070	£15,830	£18,219	£12,875	£64,744
Net Return	£11,713	£16,209	£21,150	£23,850	£18,824	£91,745
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	14%	20%	25%	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