Flat LS2 2 beds 1 bath

Plot 11 Clarendon Court, Leeds LS2

Yorkshire and The Humber, England · LS2

Initial Investment

First Year

£43,300First Year

Profit From Rental Income

After 5 Years

£10,981

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£40,641

↗ 29%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,008	£10,158	£10,310	£10,568	£10,832	£51,877
Total Expenses	£7,537	£7,602	£7,659	£7,726	£7,795	£38,320
Profit Before Tax	£2,471	£2,556	£2,652	£2,842	£3,037	£13,557
Profit After Tax	£2,001	£2,070	£2,148	£2,302	£2,460	£10,981
Change In Property Value	£4,935	£8,026	£9,238	£9,792	£8,650	£40,641
Net Return	£6,936	£10,096	£11,386	£12,094	£11,110	£51,622
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	16%	23%	26%	28%	26%	119%

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