Terraced LE2 3 beds 1 bath

St. Leonards Road, Clarendon Park, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£15,717

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£47,711

↗ 22%After 5 Years

Return On Investment

97%

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	£13,764	£13,970	£14,320	£14,678	£15,118	£71,850
Total Expenses	£10,407	£10,439	£10,484	£10,531	£10,586	£52,446
Profit Before Tax	£3,357	£3,532	£3,835	£4,147	£4,532	£19,404
Profit After Tax	£2,720	£2,861	£3,107	£3,359	£3,671	£15,717
Change In Property Value	£5,375	£5,509	£9,035	£12,921	£14,870	£47,711
Net Return	£8,095	£8,370	£12,142	£16,279	£18,542	£63,428
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	19%	25%	28%	97%

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