Flat LS1 1 bed 1 bath

The Bank, Leeds LS1

Yorkshire and The Humber, England · LS1

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£32,764

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£105,233

↗ 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	£27,300	£27,710	£28,402	£29,112	£29,986	£142,510
Total Expenses	£20,203	£20,290	£20,402	£20,517	£20,647	£102,060
Profit Before Tax	£7,097	£7,419	£8,000	£8,595	£9,338	£40,449
Profit After Tax	£5,748	£6,010	£6,480	£6,962	£7,564	£32,764
Change In Property Value	£13,650	£14,128	£22,978	£26,445	£28,032	£105,233
Net Return	£19,398	£20,137	£29,458	£33,407	£35,596	£137,997
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