Terraced LE3 2 beds 1 bath

Fosse Road North, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£29,156

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£69,540

↗ 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	£18,276	£18,550	£18,828	£19,299	£19,782	£94,735
Total Expenses	£11,658	£11,698	£11,736	£11,794	£11,853	£58,740
Profit Before Tax	£6,618	£6,852	£7,092	£7,505	£7,929	£35,996
Profit After Tax	£5,360	£5,550	£5,745	£6,079	£6,422	£29,156
Change In Property Value	£7,250	£11,890	£17,003	£19,569	£13,828	£69,540
Net Return	£12,610	£17,440	£22,747	£25,648	£20,251	£98,696
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	19%	25%	28%	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