Semi Detached
LS12
1 bed
1 bath
Intake Farm Cottage, Low Moor Side Lane, Leeds, West Yorkshire LS12
Yorkshire and the Humber, England · LS12
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£15,663
↗ 23%After 5 Years
Change In Property Value
£60,711
↗ 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 | £14,172 | £14,385 | £14,744 | £15,113 | £15,566 | £73,980 |
| Total Expenses | £10,844 | £10,877 | £10,924 | £10,971 | £11,027 | £54,643 |
| Profit Before Tax | £3,328 | £3,508 | £3,821 | £4,141 | £4,539 | £19,337 |
| Profit After Tax | £2,696 | £2,841 | £3,095 | £3,355 | £3,676 | £15,663 |
| Change In Property Value | £7,875 | £8,151 | £13,256 | £15,257 | £16,172 | £60,711 |
| Net Return | £10,571 | £10,992 | £16,351 | £18,611 | £19,849 | £76,374 |
| Return From Rental Income (%) | 4% | 4% | 5% | 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