Flat LS1 1 bed 1 bath

The Bank, Leeds LS1

Yorkshire and The Humber, England · LS1

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£31,722

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£102,535

↗ 27%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,604	£27,003	£27,678	£28,370	£29,221	£138,876
Total Expenses	£19,737	£19,823	£19,933	£20,046	£20,174	£99,713
Profit Before Tax	£6,867	£7,180	£7,745	£8,324	£9,047	£39,163
Profit After Tax	£5,562	£5,816	£6,273	£6,742	£7,328	£31,722
Change In Property Value	£13,300	£13,766	£22,389	£25,767	£27,313	£102,535
Net Return	£18,862	£19,582	£28,662	£32,509	£34,641	£134,257
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	16%	16%	24%	27%	29%	110%

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