Terraced LE3 3 beds 1 bath

Stuart Street, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£19,644

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£47,711

↗ 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	£14,796	£15,018	£15,393	£15,778	£16,252	£77,237
Total Expenses	£10,510	£10,543	£10,592	£10,641	£10,699	£52,985
Profit Before Tax	£4,286	£4,475	£4,802	£5,137	£5,552	£24,252
Profit After Tax	£3,472	£3,624	£3,889	£4,161	£4,497	£19,644
Change In Property Value	£5,375	£5,509	£9,035	£12,921	£14,870	£47,711
Net Return	£8,847	£9,134	£12,925	£17,082	£19,368	£67,355
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