Terraced LE2 5 beds 2 baths

Melbourne Street, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£34,814

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£80,997

↗ 22%After 5 Years

Return On Investment

100%

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	£25,116	£25,493	£26,130	£26,783	£27,587	£131,109
Total Expenses	£17,493	£17,542	£17,617	£17,693	£17,784	£88,129
Profit Before Tax	£7,623	£7,951	£8,513	£9,090	£9,803	£42,980
Profit After Tax	£6,175	£6,440	£6,896	£7,363	£7,940	£34,814
Change In Property Value	£9,125	£9,353	£15,339	£21,935	£25,245	£80,997
Net Return	£15,300	£15,793	£22,235	£29,298	£33,185	£115,811
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	13%	14%	19%	25%	29%	100%

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