Terraced LE3 2 beds 1 bath

Groby Road, Leicester, Leicestershire LE3

East Midlands, England · LE3

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£17,808

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£44,362

↗ 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	£11,652	£11,827	£12,004	£12,304	£12,612	£60,399
Total Expenses	£7,618	£7,648	£7,676	£7,716	£7,757	£38,414
Profit Before Tax	£4,034	£4,179	£4,329	£4,588	£4,854	£21,985
Profit After Tax	£3,268	£3,385	£3,506	£3,717	£3,932	£17,808
Change In Property Value	£4,625	£7,585	£10,847	£12,483	£8,822	£44,362
Net Return	£7,893	£10,970	£14,353	£16,200	£12,754	£62,169
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
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