Terraced LE5 3 beds 1 bath

Coleman Road, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£24,922

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£64,732

↗ 24%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,464	£16,711	£16,962	£17,386	£17,820	£85,343
Total Expenses	£10,832	£10,869	£10,905	£10,957	£11,012	£54,575
Profit Before Tax	£5,632	£5,842	£6,057	£6,428	£6,809	£30,768
Profit After Tax	£4,562	£4,732	£4,906	£5,207	£5,515	£24,922
Change In Property Value	£6,749	£11,068	£15,827	£18,216	£12,872	£64,732
Net Return	£11,311	£15,800	£20,733	£23,423	£18,387	£89,654
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	19%	25%	28%	22%	108%

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