Terraced LE3 2 beds 1 bath

Muriel Road, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£14,070

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£35,969

↗ 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	£9,456	£9,598	£9,742	£9,985	£10,235	£49,016
Total Expenses	£6,272	£6,299	£6,323	£6,358	£6,394	£31,645
Profit Before Tax	£3,184	£3,299	£3,419	£3,627	£3,841	£17,371
Profit After Tax	£2,579	£2,672	£2,769	£2,938	£3,112	£14,070
Change In Property Value	£3,750	£6,150	£8,795	£10,122	£7,153	£35,969
Net Return	£6,329	£8,822	£11,564	£13,060	£10,264	£50,039
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