Terraced LE3 3 beds 1 bath

Charnor Road, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£22,691

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£55,152

↗ 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	£14,496	£14,713	£14,934	£15,307	£15,690	£75,141
Total Expenses	£9,350	£9,384	£9,416	£9,464	£9,513	£47,128
Profit Before Tax	£5,146	£5,329	£5,518	£5,843	£6,177	£28,014
Profit After Tax	£4,168	£4,317	£4,469	£4,733	£5,003	£22,691
Change In Property Value	£5,750	£9,430	£13,485	£15,520	£10,967	£55,152
Net Return	£9,918	£13,747	£17,954	£20,253	£15,971	£77,843
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