Flat
LS1
1 bed
1 bath
The Bank, Leeds LS1
Yorkshire and The Humber, England · LS1
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£15,867
↗ 23%After 5 Years
Change In Property Value
£62,060
↗ 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 | £16,104 | £16,346 | £16,754 | £17,173 | £17,688 | £84,065 |
| Total Expenses | £12,736 | £12,806 | £12,890 | £12,975 | £13,070 | £64,476 |
| Profit Before Tax | £3,368 | £3,540 | £3,865 | £4,198 | £4,619 | £19,589 |
| Profit After Tax | £2,728 | £2,867 | £3,130 | £3,400 | £3,741 | £15,867 |
| Change In Property Value | £8,050 | £8,332 | £13,551 | £15,596 | £16,532 | £62,060 |
| Net Return | £10,778 | £11,199 | £16,681 | £18,996 | £20,273 | £77,928 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 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