Terraced LE2 3 beds 1 bath

Maynard Road, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£18,587

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£55,478

↗ 22%After 5 Years

Return On Investment

97%

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	£15,996	£16,236	£16,642	£17,058	£17,570	£83,501
Total Expenses	£12,018	£12,054	£12,105	£12,158	£12,220	£60,555
Profit Before Tax	£3,978	£4,182	£4,537	£4,900	£5,350	£22,947
Profit After Tax	£3,222	£3,387	£3,675	£3,969	£4,334	£18,587
Change In Property Value	£6,250	£6,406	£10,506	£15,024	£17,291	£55,478
Net Return	£9,472	£9,794	£14,181	£18,993	£21,625	£74,064
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	19%	25%	28%	97%

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