Flat LS9 1 bed 1 bath

Plot 12 Bridgewater Road, Leeds LS9

Yorkshire and The Humber, England · LS9

Initial Investment

First Year

£38,200First Year

Profit From Rental Income

After 5 Years

£5,351

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£35,741

↗ 29%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,932	£8,051	£8,172	£8,376	£8,585	£41,116
Total Expenses	£6,783	£6,845	£6,898	£6,960	£7,024	£34,509
Profit Before Tax	£1,149	£1,206	£1,274	£1,416	£1,562	£6,607
Profit After Tax	£931	£977	£1,032	£1,147	£1,265	£5,351
Change In Property Value	£4,340	£7,059	£8,124	£8,611	£7,607	£35,741
Net Return	£5,271	£8,036	£9,156	£9,758	£8,872	£41,092
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	14%	21%	24%	26%	23%	108%

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