Terraced LE4 3 beds 1 bath

Melrose Street, Belgrave, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£26,486

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£65,943

↗ 24%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,052	£17,308	£17,567	£18,007	£18,457	£88,391
Total Expenses	£11,053	£11,091	£11,128	£11,182	£11,238	£55,692
Profit Before Tax	£5,999	£6,216	£6,440	£6,825	£7,219	£32,698
Profit After Tax	£4,859	£5,035	£5,216	£5,528	£5,847	£26,486
Change In Property Value	£6,875	£11,275	£16,123	£18,556	£13,113	£65,943
Net Return	£11,734	£16,310	£21,339	£24,084	£18,961	£92,429
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	19%	25%	28%	22%	109%

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