Flat LS2 1 bed 1 bath

Plot 11 Clarendon Court, Leeds LS2

Yorkshire and The Humber, England · LS2

Initial Investment

First Year

£40,900First Year

Profit From Rental Income

After 5 Years

£9,892

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£38,335

↗ 29%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,444	£9,586	£9,729	£9,973	£10,222	£48,954
Total Expenses	£7,224	£7,288	£7,343	£7,409	£7,477	£36,741
Profit Before Tax	£2,220	£2,298	£2,386	£2,563	£2,745	£12,213
Profit After Tax	£1,798	£1,861	£1,933	£2,076	£2,223	£9,892
Change In Property Value	£4,655	£7,571	£8,714	£9,236	£8,159	£38,335
Net Return	£6,453	£9,432	£10,646	£11,313	£10,382	£48,227
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	16%	23%	26%	28%	25%	118%

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