Flat
LS2
1 bed
1 bath
Plot 5 Clarendon Court, Leeds LS2
Yorkshire and The Humber, England · LS2
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£7,386
↗ 21%After 5 Years
Change In Property Value
£33,147
↗ 29%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,160 | £8,282 | £8,407 | £8,617 | £8,832 | £42,298 |
| Total Expenses | £6,516 | £6,578 | £6,632 | £6,695 | £6,759 | £33,180 |
| Profit Before Tax | £1,644 | £1,704 | £1,775 | £1,922 | £2,073 | £9,118 |
| Profit After Tax | £1,332 | £1,380 | £1,438 | £1,557 | £1,679 | £7,386 |
| Change In Property Value | £4,025 | £6,546 | £7,534 | £7,986 | £7,055 | £33,147 |
| Net Return | £5,357 | £7,927 | £8,972 | £9,543 | £8,734 | £40,532 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 15% | 22% | 25% | 27% | 25% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change