Terraced LE3 3 beds 1 bath

Shakespeare Close, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£21,591

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£52,754

↗ 24%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,279	£14,636	£15,002	£71,845
Total Expenses	£8,965	£8,998	£9,029	£9,075	£9,123	£45,189
Profit Before Tax	£4,896	£5,070	£5,250	£5,561	£5,879	£26,655
Profit After Tax	£3,965	£4,107	£4,252	£4,504	£4,762	£21,591
Change In Property Value	£5,500	£9,020	£12,899	£14,845	£10,491	£52,754
Net Return	£9,465	£13,127	£17,151	£19,349	£15,253	£74,345
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	20%	26%	29%	23%	111%

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