3 bed detached for sale, Estcourt Avenue Test, Headingley, Leeds, LS6
View Property Listing
Yorkshire and The Humber, England, LS6
Bedrooms: 3 | Bathrooms: 1
Bedrooms: 3 | Bathrooms: 1
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: 863
Initial Investment
£70,000First YearProfit From Rental Income
£7,047
↗ 10%After 5 Years
Change In Property Value
£66,293
↗ 29%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,356 | £10,511 | £10,669 | £10,936 | £11,209 | £53,681 |
| Total Expenses | £8,936 | £8,964 | £8,990 | £9,027 | £9,065 | £44,982 |
| Profit Before Tax | £1,420 | £1,547 | £1,679 | £1,909 | £2,144 | £8,700 |
| Profit After Tax | £1,150 | £1,253 | £1,360 | £1,546 | £1,737 | £7,047 |
| Change In Property Value | £8,050 | £13,093 | £15,069 | £15,973 | £14,109 | £66,293 |
| Net Return | £9,200 | £14,346 | £16,429 | £17,519 | £15,846 | £73,340 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 13% | 20% | 23% | 25% | 23% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change