Terraced LE3 3 beds 1 bath

Vaughan Street, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£19,963

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£49,157

↗ 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	£12,912	£13,106	£13,302	£13,635	£13,976	£66,930
Total Expenses	£8,387	£8,419	£8,449	£8,493	£8,537	£42,285
Profit Before Tax	£4,525	£4,687	£4,853	£5,142	£5,438	£24,646
Profit After Tax	£3,665	£3,796	£3,931	£4,165	£4,405	£19,963
Change In Property Value	£5,125	£8,405	£12,019	£13,833	£9,775	£49,157
Net Return	£8,790	£12,201	£15,950	£17,998	£14,180	£69,120
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