Flat LS2 2 beds 2 baths

Plot 19 Clarendon Court, Leeds LS2

Yorkshire and The Humber, England · LS2

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£12,920

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£44,676

↗ 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	£11,004	£11,169	£11,337	£11,620	£11,911	£57,040
Total Expenses	£8,088	£8,154	£8,212	£8,282	£8,354	£41,089
Profit Before Tax	£2,916	£3,015	£3,125	£3,338	£3,557	£15,951
Profit After Tax	£2,362	£2,442	£2,531	£2,704	£2,881	£12,920
Change In Property Value	£5,425	£8,823	£10,155	£10,764	£9,508	£44,676
Net Return	£7,787	£11,266	£12,686	£13,468	£12,389	£57,596
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