Terraced LE4 3 beds 1 bath

Millwood Close, Beaumont Leys LE4

East Midlands, England · LE4

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£17,131

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£42,163

↗ 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	£13,080	£13,276	£13,608	£13,948	£14,367	£68,279
Total Expenses	£9,346	£9,377	£9,421	£9,466	£9,519	£47,130
Profit Before Tax	£3,734	£3,899	£4,187	£4,482	£4,848	£21,149
Profit After Tax	£3,024	£3,158	£3,391	£3,630	£3,927	£17,131
Change In Property Value	£4,750	£4,869	£7,985	£11,418	£13,141	£42,163
Net Return	£7,774	£8,027	£11,376	£15,049	£17,068	£59,294
Return From Rental Income (%)	5%	5%	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