Terraced LE3 3 beds 1 bath

Rancliffe Crescent, Leicester, Leicestershire LE3

East Midlands, England · LE3

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£17,280

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£43,163

↗ 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	£11,340	£11,510	£11,683	£11,975	£12,274	£58,782
Total Expenses	£7,426	£7,455	£7,483	£7,522	£7,563	£37,448
Profit Before Tax	£3,915	£4,055	£4,200	£4,453	£4,711	£21,334
Profit After Tax	£3,171	£3,285	£3,402	£3,607	£3,816	£17,280
Change In Property Value	£4,500	£7,380	£10,553	£12,146	£8,583	£43,163
Net Return	£7,671	£10,665	£13,956	£15,753	£12,399	£60,443
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