Terraced LE4 4 beds 2 baths

Coral Street, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£31,780

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£74,340

↗ 22%After 5 Years

Return On Investment

100%

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	£23,052	£23,398	£23,983	£24,582	£25,320	£120,335
Total Expenses	£16,096	£16,142	£16,212	£16,283	£16,367	£81,100
Profit Before Tax	£6,956	£7,255	£7,771	£8,300	£8,953	£39,235
Profit After Tax	£5,634	£5,877	£6,295	£6,723	£7,252	£31,780
Change In Property Value	£8,375	£8,584	£14,078	£20,132	£23,170	£74,340
Net Return	£14,009	£14,461	£20,373	£26,855	£30,422	£106,120
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	13%	14%	19%	25%	29%	100%

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