Terraced LE2 2 beds 1 bath

Wordsworth Road, Knighton Fields, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£18,648

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£45,492

↗ 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	£14,112	£14,324	£14,682	£15,049	£15,500	£73,667
Total Expenses	£10,045	£10,077	£10,124	£10,171	£10,227	£50,644
Profit Before Tax	£4,067	£4,246	£4,558	£4,877	£5,273	£23,022
Profit After Tax	£3,295	£3,440	£3,692	£3,951	£4,271	£18,648
Change In Property Value	£5,125	£5,253	£8,615	£12,320	£14,179	£45,492
Net Return	£8,420	£8,693	£12,307	£16,270	£18,450	£64,140
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	13%	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