Flat LS1 1 bed 1 bath

The Bank, Leeds LS1

Yorkshire and The Humber, England · LS1

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£33,285

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£106,582

↗ 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	£27,648	£28,063	£28,764	£29,483	£30,368	£144,326
Total Expenses	£20,436	£20,524	£20,637	£20,753	£20,884	£103,234
Profit Before Tax	£7,212	£7,539	£8,127	£8,731	£9,484	£41,092
Profit After Tax	£5,841	£6,106	£6,583	£7,072	£7,682	£33,285
Change In Property Value	£13,825	£14,309	£23,272	£26,784	£28,391	£106,582
Net Return	£19,666	£20,415	£29,855	£33,856	£36,073	£139,867
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	16%	16%	24%	27%	28%	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