Terraced LE4 3 beds 1 bath

Westbourne Street, Belgrave, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£25,431

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£63,545

↗ 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	£16,428	£16,674	£16,925	£17,348	£17,781	£85,156
Total Expenses	£10,669	£10,706	£10,742	£10,794	£10,848	£53,760
Profit Before Tax	£5,759	£5,968	£6,183	£6,553	£6,933	£31,396
Profit After Tax	£4,665	£4,834	£5,008	£5,308	£5,616	£25,431
Change In Property Value	£6,625	£10,865	£15,537	£17,882	£12,636	£63,545
Net Return	£11,290	£15,699	£20,545	£23,190	£18,252	£88,976
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	19%	25%	29%	22%	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