Flat
LS1
1 bed
1 bath
The Bank, Leeds LS1
Yorkshire and The Humber, England · LS1
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£32,243
↗ 26%After 5 Years
Change In Property Value
£103,884
↗ 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 | £26,952 | £27,356 | £28,040 | £28,741 | £29,603 | £140,693 |
| Total Expenses | £19,970 | £20,057 | £20,168 | £20,282 | £20,411 | £100,887 |
| Profit Before Tax | £6,982 | £7,300 | £7,872 | £8,459 | £9,193 | £39,806 |
| Profit After Tax | £5,655 | £5,913 | £6,377 | £6,852 | £7,446 | £32,243 |
| Change In Property Value | £13,475 | £13,947 | £22,683 | £26,106 | £27,673 | £103,884 |
| Net Return | £19,130 | £19,859 | £29,060 | £32,958 | £35,119 | £136,127 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 28% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change