Terraced LE2 4 beds 1 bath

Montague Road, Clarendon Park, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£10,926

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£64,354

↗ 22%After 5 Years

Return On Investment

84%

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	£15,672	£15,907	£16,305	£16,712	£17,214	£81,810
Total Expenses	£13,573	£13,608	£13,658	£13,710	£13,771	£68,321
Profit Before Tax	£2,099	£2,299	£2,646	£3,002	£3,443	£13,489
Profit After Tax	£1,700	£1,862	£2,143	£2,432	£2,789	£10,926
Change In Property Value	£7,250	£7,431	£12,187	£17,428	£20,058	£64,354
Net Return	£8,950	£9,294	£14,331	£19,860	£22,846	£75,280
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	16%	22%	25%	84%

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