Terraced LE2 5 beds 2 baths

Landseer Road, Clarendon Park, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£28,960

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£83,216

↗ 22%After 5 Years

Return On Investment

94%

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	£24,000	£24,360	£24,969	£25,593	£26,361	£125,283
Total Expenses	£17,778	£17,826	£17,897	£17,971	£18,058	£89,530
Profit Before Tax	£6,222	£6,534	£7,072	£7,623	£8,303	£35,753
Profit After Tax	£5,040	£5,293	£5,728	£6,174	£6,725	£28,960
Change In Property Value	£9,375	£9,609	£15,759	£22,536	£25,937	£83,216
Net Return	£14,415	£14,902	£21,487	£28,710	£32,662	£112,177
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	12%	18%	24%	27%	94%

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