Flat
LS1
1 bed
1 bath
The Bank, Leeds LS1
Yorkshire and The Humber, England · LS1
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£19,038
↗ 24%After 5 Years
Change In Property Value
£70,155
↗ 27%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,204 | £18,477 | £18,939 | £19,412 | £19,995 | £95,027 |
| Total Expenses | £14,136 | £14,209 | £14,298 | £14,390 | £14,490 | £71,524 |
| Profit Before Tax | £4,068 | £4,268 | £4,641 | £5,023 | £5,504 | £23,504 |
| Profit After Tax | £3,295 | £3,457 | £3,759 | £4,069 | £4,459 | £19,038 |
| Change In Property Value | £9,100 | £9,419 | £15,319 | £17,630 | £18,688 | £70,155 |
| Net Return | £12,395 | £12,875 | £19,077 | £21,699 | £23,147 | £89,193 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change