Flat LS2 2 beds 1 bath

Plot 10 Clarendon Court, Leeds LS2

Yorkshire and The Humber, England · LS2

Initial Investment

First Year

£46,300First Year

Profit From Rental Income

After 5 Years

£8,057

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£40,744

↗ 27%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,877	£11,149	£11,427	£11,770	£55,939
Total Expenses	£9,063	£9,125	£9,195	£9,266	£9,343	£45,992
Profit Before Tax	£1,653	£1,752	£1,954	£2,161	£2,427	£9,947
Profit After Tax	£1,339	£1,419	£1,583	£1,750	£1,966	£8,057
Change In Property Value	£5,285	£5,470	£8,897	£10,239	£10,853	£40,744
Net Return	£6,624	£6,889	£10,479	£11,989	£12,819	£48,801
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	14%	15%	23%	26%	28%	105%

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