Terraced LE3 3 beds 1 bath

Cambridge Street, Leicester, Leicestershire LE3

East Midlands, England · LE3

Initial Investment

First Year

£67,600First Year

Profit From Rental Income

After 5 Years

£21,829

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£53,234

↗ 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	£13,992	£14,202	£14,415	£14,775	£15,145	£72,529
Total Expenses	£9,042	£9,076	£9,107	£9,154	£9,201	£45,579
Profit Before Tax	£4,950	£5,126	£5,308	£5,622	£5,943	£26,949
Profit After Tax	£4,009	£4,152	£4,299	£4,554	£4,814	£21,829
Change In Property Value	£5,550	£9,102	£13,016	£14,980	£10,586	£53,234
Net Return	£9,559	£13,254	£17,315	£19,534	£15,400	£75,063
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