Terraced LE5 3 beds 1 bath

Moat Road, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£25,443

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£65,943

↗ 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	£16,776	£17,028	£17,283	£17,715	£18,158	£86,960
Total Expenses	£11,026	£11,063	£11,099	£11,153	£11,208	£55,549
Profit Before Tax	£5,750	£5,964	£6,184	£6,562	£6,950	£31,411
Profit After Tax	£4,658	£4,831	£5,009	£5,315	£5,630	£25,443
Change In Property Value	£6,875	£11,275	£16,123	£18,556	£13,113	£65,943
Net Return	£11,533	£16,106	£21,132	£23,872	£18,743	£91,386
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