Terraced LE3 3 beds 1 bath

Owen Close, Braunstone, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£21,161

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£51,039

↗ 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	£15,828	£16,065	£16,467	£16,879	£17,385	£82,624
Total Expenses	£11,208	£11,243	£11,294	£11,346	£11,408	£56,500
Profit Before Tax	£4,620	£4,822	£5,173	£5,532	£5,977	£26,125
Profit After Tax	£3,742	£3,906	£4,190	£4,481	£4,842	£21,161
Change In Property Value	£5,750	£5,894	£9,666	£13,822	£15,908	£51,039
Net Return	£9,492	£9,800	£13,856	£18,303	£20,750	£72,201
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	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