Terraced LE5 2 beds 1 bath

Baggrave Street, Leicester, Leicestershire LE5

East Midlands, England · LE5

Initial Investment

First Year

£71,499First Year

Profit From Rental Income

After 5 Years

£21,450

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£56,351

↗ 24%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,340	£14,555	£14,773	£15,143	£15,521	£74,333
Total Expenses	£9,495	£9,529	£9,561	£9,609	£9,657	£47,851
Profit Before Tax	£4,845	£5,026	£5,212	£5,534	£5,864	£26,482
Profit After Tax	£3,924	£4,071	£4,222	£4,483	£4,750	£21,450
Change In Property Value	£5,875	£9,635	£13,778	£15,857	£11,206	£56,351
Net Return	£9,799	£13,706	£18,000	£20,340	£15,956	£77,801
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	19%	25%	28%	22%	109%

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