Flat LS2 1 bed 1 bath

Plot 4 Clarendon Court, Leeds LS2

Yorkshire and The Humber, England · LS2

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£5,248

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£33,728

↗ 27%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,880	£9,013	£9,239	£9,469	£9,754	£46,355
Total Expenses	£7,847	£7,907	£7,972	£8,039	£8,110	£39,876
Profit Before Tax	£1,033	£1,107	£1,266	£1,430	£1,643	£6,479
Profit After Tax	£836	£896	£1,026	£1,159	£1,331	£5,248
Change In Property Value	£4,375	£4,528	£7,365	£8,476	£8,985	£33,728
Net Return	£5,211	£5,424	£8,390	£9,635	£10,316	£38,977
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	14%	14%	22%	25%	27%	101%

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