Terraced LE2 4 beds 1 bath

Scott Street, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£24,797

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£55,478

↗ 22%After 5 Years

Return On Investment

106%

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	£17,628	£17,892	£18,340	£18,798	£19,362	£92,021
Total Expenses	£12,182	£12,219	£12,275	£12,332	£12,399	£61,407
Profit Before Tax	£5,446	£5,673	£6,065	£6,466	£6,963	£30,614
Profit After Tax	£4,412	£4,595	£4,912	£5,238	£5,640	£24,797
Change In Property Value	£6,250	£6,406	£10,506	£15,024	£17,291	£55,478
Net Return	£10,662	£11,001	£15,419	£20,262	£22,931	£80,275
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	14%	14%	20%	27%	30%	106%

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