Flat
LS9
1 bed
1 bath
Merchants Quay, East Street, Leeds LS9
Yorkshire and The Humber, England · LS9
View property listing
Initial Investment
£60,940First YearProfit From Rental Income
£13,839
↗ 23%After 5 Years
Change In Property Value
£57,589
↗ 29%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,792 | £12,984 | £13,179 | £13,508 | £13,846 | £66,308 |
| Total Expenses | £9,708 | £9,777 | £9,837 | £9,912 | £9,989 | £49,223 |
| Profit Before Tax | £3,084 | £3,207 | £3,341 | £3,596 | £3,857 | £17,085 |
| Profit After Tax | £2,498 | £2,598 | £2,706 | £2,913 | £3,124 | £13,839 |
| Change In Property Value | £6,993 | £11,374 | £13,090 | £13,875 | £12,257 | £57,589 |
| Net Return | £9,491 | £13,971 | £15,796 | £16,788 | £15,381 | £71,428 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 16% | 23% | 26% | 28% | 25% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change