Terraced LE3 2 beds 1 bath

Walton Street, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£16,753

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£41,964

↗ 24%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,028	£11,193	£11,361	£11,645	£11,936	£57,165
Total Expenses	£7,233	£7,262	£7,290	£7,328	£7,368	£36,482
Profit Before Tax	£3,795	£3,931	£4,072	£4,317	£4,568	£20,683
Profit After Tax	£3,074	£3,184	£3,298	£3,497	£3,700	£16,753
Change In Property Value	£4,375	£7,175	£10,260	£11,809	£8,345	£41,964
Net Return	£7,449	£10,359	£13,558	£15,305	£12,045	£58,717
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	19%	25%	29%	23%	110%

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