Terraced LE2 5 beds 2 baths

Milligan Road, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£23,720

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£56,587

↗ 22%After 5 Years

Return On Investment

103%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,556	£17,819	£18,265	£18,721	£19,283	£91,645
Total Expenses	£12,373	£12,411	£12,466	£12,522	£12,589	£62,361
Profit Before Tax	£5,183	£5,409	£5,799	£6,199	£6,694	£29,284
Profit After Tax	£4,198	£4,381	£4,697	£5,021	£5,422	£23,720
Change In Property Value	£6,375	£6,534	£10,716	£15,324	£17,637	£56,587
Net Return	£10,573	£10,915	£15,414	£20,346	£23,059	£80,307
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	14%	20%	26%	30%	103%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change