Flat
LS1
1 bed
1 bath
The Bank, Leeds LS1
Yorkshire and The Humber, England · LS1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£28,551
↗ 26%After 5 Years
Change In Property Value
£94,440
↗ 27%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,504 | £24,872 | £25,493 | £26,131 | £26,915 | £127,914 |
| Total Expenses | £18,337 | £18,419 | £18,525 | £18,632 | £18,753 | £92,666 |
| Profit Before Tax | £6,167 | £6,452 | £6,969 | £7,499 | £8,161 | £35,248 |
| Profit After Tax | £4,996 | £5,226 | £5,645 | £6,074 | £6,611 | £28,551 |
| Change In Property Value | £12,250 | £12,679 | £20,621 | £23,733 | £25,157 | £94,440 |
| Net Return | £17,246 | £17,905 | £26,266 | £29,807 | £31,768 | £122,991 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change