Terraced LE3 2 beds 1 bath

Repton Street, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£17,606

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£43,273

↗ 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	£13,416	£13,617	£13,958	£14,307	£14,736	£70,033
Total Expenses	£9,578	£9,610	£9,655	£9,700	£9,754	£48,297
Profit Before Tax	£3,838	£4,007	£4,303	£4,606	£4,982	£21,736
Profit After Tax	£3,109	£3,246	£3,485	£3,731	£4,035	£17,606
Change In Property Value	£4,875	£4,997	£8,195	£11,719	£13,487	£43,273
Net Return	£7,984	£8,243	£11,680	£15,450	£17,522	£60,879
Return From Rental Income (%)	5%	5%	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