Terraced LE3 3 beds 1 bath

Wolverton Road, Leicester, Leicestershire LE3

East Midlands, England · LE3

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£20,536

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£50,356

↗ 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	£13,236	£13,435	£13,636	£13,977	£14,326	£68,610
Total Expenses	£8,580	£8,613	£8,643	£8,688	£8,733	£43,257
Profit Before Tax	£4,656	£4,822	£4,993	£5,289	£5,593	£25,353
Profit After Tax	£3,771	£3,906	£4,044	£4,284	£4,530	£20,536
Change In Property Value	£5,250	£8,610	£12,312	£14,170	£10,014	£50,356
Net Return	£9,021	£12,516	£16,357	£18,455	£14,544	£70,892
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