Terraced LE4 2 beds 1 bath

Belper Street, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£24,421

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£61,147

↗ 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	£15,816	£16,053	£16,294	£16,701	£17,119	£81,984
Total Expenses	£10,286	£10,322	£10,357	£10,408	£10,460	£51,834
Profit Before Tax	£5,530	£5,731	£5,937	£6,293	£6,659	£30,150
Profit After Tax	£4,479	£4,642	£4,809	£5,098	£5,393	£24,421
Change In Property Value	£6,375	£10,455	£14,951	£17,207	£12,159	£61,147
Net Return	£10,854	£15,097	£19,760	£22,305	£17,553	£85,568
Return From Rental Income (%)	6%	6%	6%	7%	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