Terraced LE3 2 beds 1 bath

Raymond Road, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£15,093

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£37,725

↗ 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	£11,700	£11,875	£12,172	£12,477	£12,851	£61,076
Total Expenses	£8,415	£8,444	£8,484	£8,526	£8,574	£42,442
Profit Before Tax	£3,285	£3,432	£3,688	£3,951	£4,277	£18,633
Profit After Tax	£2,661	£2,780	£2,987	£3,200	£3,465	£15,093
Change In Property Value	£4,250	£4,356	£7,144	£10,216	£11,758	£37,725
Net Return	£6,911	£7,136	£10,132	£13,417	£15,223	£52,818
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	13%	14%	19%	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