Flat
LS2
1 bed
1 bath
Plot 11 Clarendon Court, Leeds LS2
Yorkshire and The Humber, England · LS2
View property listing
Initial Investment
£40,900First YearProfit From Rental Income
£6,109
↗ 15%After 5 Years
Change In Property Value
£35,887
↗ 27%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,444 | £9,586 | £9,825 | £10,071 | £10,373 | £49,299 |
| Total Expenses | £8,221 | £8,281 | £8,348 | £8,417 | £8,490 | £41,757 |
| Profit Before Tax | £1,223 | £1,304 | £1,477 | £1,654 | £1,884 | £7,542 |
| Profit After Tax | £990 | £1,056 | £1,196 | £1,340 | £1,526 | £6,109 |
| Change In Property Value | £4,655 | £4,818 | £7,836 | £9,019 | £9,560 | £35,887 |
| Net Return | £5,645 | £5,874 | £9,032 | £10,358 | £11,085 | £41,996 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 14% | 14% | 22% | 25% | 27% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change