Terraced LE2 3 beds 1 bath

Matlock Street, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£22,678

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£54,368

↗ 22%After 5 Years

Return On Investment

103%

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	£16,860	£17,113	£17,541	£17,979	£18,519	£88,011
Total Expenses	£11,906	£11,943	£11,997	£12,052	£12,116	£60,014
Profit Before Tax	£4,954	£5,170	£5,544	£5,928	£6,403	£27,998
Profit After Tax	£4,012	£4,187	£4,491	£4,801	£5,186	£22,678
Change In Property Value	£6,125	£6,278	£10,296	£14,723	£16,945	£54,368
Net Return	£10,137	£10,466	£14,787	£19,525	£22,131	£77,046
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	14%	20%	26%	30%	103%

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