Terraced LE3 3 beds 1 bath

Tatlow Road, Glenfield, Leicester, Leicestershire LE3

East Midlands, England · LE3

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£16,089

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£39,944

↗ 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	£12,384	£12,570	£12,884	£13,206	£13,602	£64,646
Total Expenses	£8,880	£8,910	£8,952	£8,995	£9,046	£44,783
Profit Before Tax	£3,504	£3,660	£3,932	£4,211	£4,557	£19,863
Profit After Tax	£2,838	£2,964	£3,185	£3,411	£3,691	£16,089
Change In Property Value	£4,500	£4,613	£7,565	£10,817	£12,450	£39,944
Net Return	£7,338	£7,577	£10,749	£14,228	£16,141	£56,033
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
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