Terraced LS6 3 beds 1 bath

Chapel Street, Leeds LS6

Yorkshire and The Humber, England · LS6

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£58,068

↗ 52%After 5 Years

Change In Property Value

After 5 Years

£100,881

↗ 29%After 5 Years

Return On Investment

143%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,996	£28,416	£28,842	£29,563	£30,302	£145,120
Total Expenses	£14,561	£14,615	£14,668	£14,751	£14,835	£73,431
Profit Before Tax	£13,435	£13,801	£14,174	£14,812	£15,467	£71,689
Profit After Tax	£10,882	£11,178	£11,481	£11,998	£12,528	£58,068
Change In Property Value	£12,250	£19,924	£22,930	£24,306	£21,471	£100,881
Net Return	£23,132	£31,102	£34,411	£36,304	£33,999	£158,949
Return From Rental Income (%)	10%	10%	10%	11%	11%	52%
Total Net Return (%)	21%	28%	31%	33%	31%	143%

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