Terraced LE5 2 beds 1 bath

Mere Road, Leicester, Leicester City, 5Gs, Highfields LE5

East Midlands, England · LE5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£17,939

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£47,958

↗ 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	£12,204	£12,387	£12,573	£12,887	£13,209	£63,260
Total Expenses	£8,155	£8,186	£8,215	£8,257	£8,300	£41,113
Profit Before Tax	£4,049	£4,201	£4,358	£4,630	£4,910	£22,147
Profit After Tax	£3,279	£3,403	£3,530	£3,751	£3,977	£17,939
Change In Property Value	£5,000	£8,200	£11,726	£13,496	£9,537	£47,958
Net Return	£8,279	£11,603	£15,256	£17,246	£13,514	£65,898
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
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