Terraced LE3 3 beds 1 bath

Swannington Road, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£22,118

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£53,953

↗ 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	£14,172	£14,385	£14,600	£14,965	£15,339	£73,462
Total Expenses	£9,157	£9,190	£9,222	£9,269	£9,317	£46,155
Profit Before Tax	£5,015	£5,194	£5,378	£5,696	£6,022	£27,306
Profit After Tax	£4,062	£4,207	£4,356	£4,614	£4,878	£22,118
Change In Property Value	£5,625	£9,225	£13,192	£15,183	£10,729	£53,953
Net Return	£9,687	£13,432	£17,548	£19,796	£15,607	£76,071
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