Flat LS1 1 bed 1 bath

The Bank, Leeds LS1

Yorkshire and The Humber, England · LS1

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£20,080

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£72,854

↗ 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	£18,900	£19,183	£19,663	£20,155	£20,759	£98,661
Total Expenses	£14,602	£14,677	£14,768	£14,861	£14,964	£73,871
Profit Before Tax	£4,298	£4,507	£4,896	£5,294	£5,796	£24,790
Profit After Tax	£3,481	£3,651	£3,965	£4,288	£4,694	£20,080
Change In Property Value	£9,450	£9,781	£15,908	£18,308	£19,407	£72,854
Net Return	£12,931	£13,431	£19,873	£22,597	£24,101	£92,933
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	16%	16%	24%	27%	29%	112%

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