Terraced LE4 2 beds 1 bath

Front Street, Leicester, Leicestershire LE4

East Midlands, England · LE4

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£19,123

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£46,601

↗ 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	£14,448	£14,665	£15,031	£15,407	£15,869	£75,421
Total Expenses	£10,277	£10,310	£10,357	£10,406	£10,463	£51,812
Profit Before Tax	£4,171	£4,355	£4,674	£5,001	£5,407	£23,609
Profit After Tax	£3,379	£3,528	£3,786	£4,051	£4,379	£19,123
Change In Property Value	£5,250	£5,381	£8,825	£12,620	£14,525	£46,601
Net Return	£8,629	£8,909	£12,611	£16,671	£18,904	£65,724
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	13%	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