Terraced LE3 2 beds 2 baths

Paget Road, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£10,400

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£41,053

↗ 22%After 5 Years

Return On Investment

91%

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	£11,100	£11,266	£11,548	£11,837	£12,192	£57,944
Total Expenses	£8,950	£8,978	£9,017	£9,057	£9,103	£45,105
Profit Before Tax	£2,150	£2,288	£2,531	£2,780	£3,089	£12,839
Profit After Tax	£1,742	£1,854	£2,050	£2,252	£2,502	£10,400
Change In Property Value	£4,625	£4,741	£7,775	£11,118	£12,795	£41,053
Net Return	£6,367	£6,594	£9,825	£13,370	£15,298	£51,453
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	17%	24%	27%	91%

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