Terraced LE4 3 beds 1 bath

Bruin Street, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£84,732First Year

Profit From Rental Income

After 5 Years

£25,720

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£61,014

↗ 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	£18,924	£19,208	£19,688	£20,180	£20,786	£98,786
Total Expenses	£13,301	£13,341	£13,400	£13,460	£13,531	£67,033
Profit Before Tax	£5,623	£5,867	£6,288	£6,720	£7,255	£31,753
Profit After Tax	£4,555	£4,752	£5,094	£5,444	£5,876	£25,720
Change In Property Value	£6,874	£7,046	£11,555	£16,523	£19,017	£61,014
Net Return	£11,428	£11,798	£16,648	£21,967	£24,893	£86,734
Return From Rental Income (%)	5%	6%	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