Terraced LE5 3 beds 1 bath

Stanhope Street, Leicester LE5

East Midlands, England · LE5

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£12,913

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£46,601

↗ 22%After 5 Years

Return On Investment

93%

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	£12,816	£13,008	£13,333	£13,667	£14,077	£66,901
Total Expenses	£10,113	£10,144	£10,187	£10,232	£10,283	£50,960
Profit Before Tax	£2,703	£2,864	£3,146	£3,435	£3,793	£15,942
Profit After Tax	£2,189	£2,320	£2,548	£2,782	£3,073	£12,913
Change In Property Value	£5,250	£5,381	£8,825	£12,620	£14,525	£46,601
Net Return	£7,439	£7,701	£11,374	£15,403	£17,597	£59,514
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	12%	18%	24%	27%	93%

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