Terraced LE2 5 beds 3 baths

St. Albans Road, City Centre, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£35,856

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£83,216

↗ 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	£25,812	£26,199	£26,854	£27,526	£28,351	£134,742
Total Expenses	£17,959	£18,010	£18,086	£18,164	£18,257	£90,476
Profit Before Tax	£7,853	£8,190	£8,768	£9,362	£10,094	£44,266
Profit After Tax	£6,361	£6,634	£7,102	£7,583	£8,176	£35,856
Change In Property Value	£9,375	£9,609	£15,759	£22,536	£25,937	£83,216
Net Return	£15,736	£16,243	£22,862	£30,119	£34,113	£119,072
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	13%	14%	19%	25%	28%	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