Terraced LE3 3 beds 1 bath

Stuart Street, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£21,063

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£51,555

↗ 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	£13,548	£13,751	£13,957	£14,306	£14,664	£70,227
Total Expenses	£8,772	£8,805	£8,836	£8,881	£8,928	£44,223
Profit Before Tax	£4,776	£4,946	£5,121	£5,425	£5,736	£26,004
Profit After Tax	£3,868	£4,006	£4,148	£4,394	£4,646	£21,063
Change In Property Value	£5,375	£8,815	£12,605	£14,508	£10,252	£51,555
Net Return	£9,243	£12,821	£16,754	£18,902	£14,898	£72,619
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