Terraced LE3 2 beds 1 bath

Ridley Street, Leicester, Leicestershire LE3

East Midlands, England · LE3

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£14,598

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£37,168

↗ 24%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,768	£9,915	£10,063	£10,315	£10,573	£50,633
Total Expenses	£6,464	£6,491	£6,516	£6,552	£6,588	£32,611
Profit Before Tax	£3,304	£3,423	£3,547	£3,763	£3,984	£18,022
Profit After Tax	£2,676	£2,773	£2,873	£3,048	£3,227	£14,598
Change In Property Value	£3,875	£6,355	£9,088	£10,459	£7,391	£37,168
Net Return	£6,551	£9,128	£11,961	£13,507	£10,618	£51,766
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	19%	25%	28%	22%	109%

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