Terraced LE4 3 beds 1 bath

David Avenue, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£21,784

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£55,152

↗ 24%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,256	£14,470	£14,687	£15,054	£15,430	£73,897
Total Expenses	£9,326	£9,360	£9,392	£9,439	£9,487	£47,003
Profit Before Tax	£4,930	£5,110	£5,295	£5,615	£5,943	£26,894
Profit After Tax	£3,993	£4,139	£4,289	£4,548	£4,814	£21,784
Change In Property Value	£5,750	£9,430	£13,485	£15,520	£10,967	£55,152
Net Return	£9,743	£13,569	£17,774	£20,068	£15,781	£76,936
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	19%	25%	29%	23%	110%

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