Terraced LE2 2 beds 1 bath

Hartopp Road, Clarendon Park, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£18,303

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£52,149

↗ 22%After 5 Years

Return On Investment

99%

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	£15,288	£15,517	£15,905	£16,303	£16,792	£79,805
Total Expenses	£11,352	£11,387	£11,436	£11,487	£11,547	£57,209
Profit Before Tax	£3,936	£4,130	£4,469	£4,816	£5,245	£22,596
Profit After Tax	£3,188	£3,346	£3,620	£3,901	£4,249	£18,303
Change In Property Value	£5,875	£6,022	£9,876	£14,123	£16,254	£52,149
Net Return	£9,063	£9,368	£13,496	£18,023	£20,502	£70,452
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	13%	19%	25%	29%	99%

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