Terraced LE3 5 beds 4 baths

Westleigh Road, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£51,763

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£119,896

↗ 24%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,500	£31,972	£32,452	£33,263	£34,095	£163,283
Total Expenses	£19,738	£19,797	£19,855	£19,947	£20,041	£99,378
Profit Before Tax	£11,763	£12,175	£12,597	£13,316	£14,054	£63,905
Profit After Tax	£9,528	£9,862	£10,203	£10,786	£11,384	£51,763
Change In Property Value	£12,500	£20,500	£29,315	£33,739	£23,842	£119,896
Net Return	£22,028	£30,362	£39,518	£44,525	£35,226	£171,659
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	13%	19%	24%	27%	22%	105%

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