Flat LS12 0 beds 0 baths

Theaker Lane, Leeds LS12

Yorkshire and the Humber, England · LS12

Initial Investment

First Year

£249,250First Year

Profit From Rental Income

After 5 Years

£71,804

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£214,732

↗ 29%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£46,932	£47,636	£48,351	£49,559	£50,798	£243,276
Total Expenses	£30,664	£30,784	£30,896	£31,059	£31,226	£154,629
Profit Before Tax	£16,268	£16,852	£17,454	£18,500	£19,573	£88,647
Profit After Tax	£13,177	£13,650	£14,138	£14,985	£15,854	£71,804
Change In Property Value	£26,075	£42,409	£48,809	£51,738	£45,702	£214,732
Net Return	£39,252	£56,059	£62,947	£66,723	£61,555	£286,537
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	16%	22%	25%	27%	25%	115%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change