Flat LS2 2 beds 1 bath

Plot 10 Clarendon Court, Leeds LS2

Yorkshire and The Humber, England · LS2

Initial Investment

First Year

£46,300First Year

Profit From Rental Income

After 5 Years

£12,353

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£43,523

↗ 29%After 5 Years

Return On Investment

121%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,877	£11,040	£11,316	£11,599	£55,547
Total Expenses	£7,930	£7,996	£8,053	£8,123	£8,194	£40,296
Profit Before Tax	£2,786	£2,881	£2,986	£3,193	£3,405	£15,251
Profit After Tax	£2,257	£2,333	£2,419	£2,586	£2,758	£12,353
Change In Property Value	£5,285	£8,596	£9,893	£10,486	£9,263	£43,523
Net Return	£7,542	£10,929	£12,312	£13,073	£12,021	£55,876
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	24%	27%	28%	26%	121%

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