Flat
LS6
2 beds
2 baths
Plot 9 Grange View, Headingley LS6
Yorkshire and The Humber, England · LS6
View property listing
Initial Investment
£45,685First YearProfit From Rental Income
£8,721
↗ 19%After 5 Years
Change In Property Value
£42,932
↗ 29%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,684 | £9,829 | £9,977 | £10,226 | £10,482 | £50,198 |
| Total Expenses | £7,761 | £7,825 | £7,881 | £7,948 | £8,016 | £39,431 |
| Profit Before Tax | £1,923 | £2,004 | £2,096 | £2,278 | £2,466 | £10,766 |
| Profit After Tax | £1,558 | £1,623 | £1,697 | £1,845 | £1,997 | £8,721 |
| Change In Property Value | £5,213 | £8,479 | £9,759 | £10,344 | £9,137 | £42,932 |
| Net Return | £6,771 | £10,102 | £11,456 | £12,189 | £11,134 | £51,653 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 15% | 22% | 25% | 27% | 24% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change