Terraced LE4 3 beds 1 bath

Dorset Street, Belgrave, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£20,165

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£48,820

↗ 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	£15,144	£15,371	£15,755	£16,149	£16,634	£79,054
Total Expenses	£10,743	£10,777	£10,826	£10,877	£10,936	£54,159
Profit Before Tax	£4,401	£4,594	£4,929	£5,273	£5,698	£24,895
Profit After Tax	£3,565	£3,721	£3,993	£4,271	£4,615	£20,165
Change In Property Value	£5,500	£5,638	£9,246	£13,221	£15,216	£48,820
Net Return	£9,065	£9,359	£13,238	£17,492	£19,832	£68,985
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