Terraced LE2 2 beds 2 baths

Hawkesbury Road, Leicester, Leicestershire LE2

East Midlands, England · LE2

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£13,055

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£33,287

↗ 22%After 5 Years

Return On Investment

101%

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	£10,320	£10,475	£10,737	£11,005	£11,335	£53,872
Total Expenses	£7,483	£7,510	£7,547	£7,585	£7,629	£37,754
Profit Before Tax	£2,837	£2,965	£3,190	£3,420	£3,707	£16,118
Profit After Tax	£2,298	£2,401	£2,584	£2,770	£3,002	£13,055
Change In Property Value	£3,750	£3,844	£6,304	£9,014	£10,375	£33,287
Net Return	£6,048	£6,245	£8,887	£11,785	£13,377	£46,342
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	13%	14%	19%	26%	29%	101%

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