Terraced LE4 3 beds 1 bath

Fairfax Road, Leicester, Leicestershire LE4

East Midlands, England · LE4

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£25,237

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£59,916

↗ 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	£18,588	£18,867	£19,338	£19,822	£20,417	£97,032
Total Expenses	£13,071	£13,110	£13,168	£13,228	£13,298	£65,875
Profit Before Tax	£5,517	£5,756	£6,170	£6,594	£7,119	£31,157
Profit After Tax	£4,469	£4,663	£4,998	£5,341	£5,766	£25,237
Change In Property Value	£6,750	£6,919	£11,347	£16,226	£18,674	£59,916
Net Return	£11,219	£11,581	£16,345	£21,567	£24,441	£85,153
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	14%	20%	26%	29%	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