3 bed SEMI-detached for sale, Estcourt Avenue, 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: 1192
Initial Investment
£67,000First YearProfit From Rental Income
£23,269
↗ 35%After 5 Years
Change In Property Value
£63,411
↗ 29%After 5 Years
Return On Investment
129%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,304 | £14,519 | £14,736 | £15,105 | £15,482 | £74,146 |
| Total Expenses | £9,009 | £9,043 | £9,075 | £9,122 | £9,171 | £45,419 |
| Profit Before Tax | £5,295 | £5,476 | £5,661 | £5,983 | £6,312 | £28,727 |
| Profit After Tax | £4,289 | £4,435 | £4,586 | £4,846 | £5,113 | £23,269 |
| Change In Property Value | £7,700 | £12,524 | £14,413 | £15,278 | £13,496 | £63,411 |
| Net Return | £11,989 | £16,959 | £18,999 | £20,124 | £18,608 | £86,679 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 18% | 25% | 28% | 30% | 28% | 129% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change