Terraced LE2 2 beds 1 bath

Wordsworth Road, Knighton Fields, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£13,615

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£42,163

↗ 22%After 5 Years

Return On Investment

96%

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	£12,156	£12,338	£12,647	£12,963	£13,352	£63,456
Total Expenses	£9,254	£9,284	£9,325	£9,368	£9,417	£46,648
Profit Before Tax	£2,902	£3,055	£3,322	£3,595	£3,935	£16,808
Profit After Tax	£2,351	£2,474	£2,691	£2,912	£3,187	£13,615
Change In Property Value	£4,750	£4,869	£7,985	£11,418	£13,141	£42,163
Net Return	£7,101	£7,343	£10,675	£14,330	£16,328	£55,778
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	18%	25%	28%	96%

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