Terraced LE3 3 beds 4 baths

Flora Street, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£27,529

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£65,943

↗ 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	£17,328	£17,588	£17,852	£18,298	£18,755	£89,821
Total Expenses	£11,081	£11,119	£11,156	£11,211	£11,268	£55,835
Profit Before Tax	£6,247	£6,469	£6,696	£7,087	£7,488	£33,986
Profit After Tax	£5,060	£5,239	£5,424	£5,740	£6,065	£27,529
Change In Property Value	£6,875	£11,275	£16,123	£18,556	£13,113	£65,943
Net Return	£11,935	£16,514	£21,547	£24,297	£19,178	£93,472
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
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