Terraced LE3 4 beds 2 baths

Upperton Road, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£24,846

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£59,948

↗ 24%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£15,992	£16,232	£16,638	£17,054	£81,673
Total Expenses	£10,119	£10,155	£10,190	£10,241	£10,293	£50,998
Profit Before Tax	£5,637	£5,837	£6,043	£6,397	£6,761	£30,674
Profit After Tax	£4,566	£4,728	£4,894	£5,182	£5,476	£24,846
Change In Property Value	£6,250	£10,250	£14,658	£16,869	£11,921	£59,948
Net Return	£10,816	£14,978	£19,552	£22,051	£17,397	£84,794
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	14%	20%	26%	29%	23%	112%

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