Terraced LE3 3 beds 4 baths

Flora Street, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£25,712

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£61,025

↗ 22%After 5 Years

Return On Investment

102%

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	£18,924	£19,208	£19,688	£20,180	£20,786	£98,786
Total Expenses	£13,303	£13,343	£13,402	£13,462	£13,533	£67,043
Profit Before Tax	£5,621	£5,865	£6,286	£6,718	£7,253	£31,743
Profit After Tax	£4,553	£4,751	£5,092	£5,442	£5,875	£25,712
Change In Property Value	£6,875	£7,047	£11,557	£16,526	£19,020	£61,025
Net Return	£11,428	£11,797	£16,649	£21,968	£24,895	£86,737
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	13%	14%	20%	26%	29%	102%

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