Terraced LE4 2 beds 1 bath

Epsom Road, Belgrave, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£75,700First Year

Profit From Rental Income

After 5 Years

£23,086

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£55,256

↗ 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	£17,136	£17,393	£17,828	£18,274	£18,822	£89,452
Total Expenses	£12,093	£12,130	£12,184	£12,240	£12,305	£60,951
Profit Before Tax	£5,043	£5,263	£5,644	£6,034	£6,517	£28,501
Profit After Tax	£4,085	£4,263	£4,571	£4,887	£5,278	£23,086
Change In Property Value	£6,225	£6,381	£10,464	£14,964	£17,222	£55,256
Net Return	£10,310	£10,644	£15,036	£19,851	£22,501	£78,341
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