Flat
LS9
2 beds
2 baths
Plot 6 Bridgewater Road, Leeds LS9
Yorkshire and The Humber, England · LS9
View property listing
Initial Investment
£52,900First YearProfit From Rental Income
£10,847
↗ 21%After 5 Years
Change In Property Value
£49,864
↗ 29%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,076 | £11,242 | £11,411 | £11,696 | £11,988 | £57,413 |
| Total Expenses | £8,674 | £8,740 | £8,798 | £8,869 | £8,941 | £44,022 |
| Profit Before Tax | £2,402 | £2,502 | £2,612 | £2,827 | £3,048 | £13,391 |
| Profit After Tax | £1,946 | £2,026 | £2,116 | £2,290 | £2,469 | £10,847 |
| Change In Property Value | £6,055 | £9,848 | £11,334 | £12,014 | £10,613 | £49,864 |
| Net Return | £8,001 | £11,874 | £13,450 | £14,304 | £13,081 | £60,711 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 15% | 22% | 25% | 27% | 25% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change