Sandfield View, Leeds LS6
View Property Listing
Yorkshire and The Humber, England, LS6
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_yorkshire_and_the_humber: [3.5, 5.5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 1300
Initial Investment
£73,000First YearProfit From Rental Income
£24,831
↗ 34%After 5 Years
Change In Property Value
£69,176
↗ 29%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,600 | £15,834 | £16,072 | £16,473 | £16,885 | £80,864 |
| Total Expenses | £9,962 | £9,998 | £10,032 | £10,083 | £10,134 | £50,209 |
| Profit Before Tax | £5,638 | £5,836 | £6,040 | £6,391 | £6,751 | £30,655 |
| Profit After Tax | £4,567 | £4,727 | £4,892 | £5,177 | £5,468 | £24,831 |
| Change In Property Value | £8,400 | £13,662 | £15,724 | £16,667 | £14,723 | £69,176 |
| Net Return | £12,967 | £18,389 | £20,616 | £21,844 | £20,191 | £94,006 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 18% | 25% | 28% | 30% | 28% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change