Flat LS6 2 beds 1 bath

Plot 5 Grange View, Headingley LS6

Yorkshire and The Humber, England · LS6

Initial Investment

First Year

£42,100First Year

Profit From Rental Income

After 5 Years

£3,411

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£36,966

↗ 27%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,904	£9,038	£9,263	£9,495	£9,780	£46,480
Total Expenses	£8,326	£8,385	£8,451	£8,518	£8,589	£42,269
Profit Before Tax	£578	£652	£813	£977	£1,191	£4,211
Profit After Tax	£468	£528	£658	£792	£965	£3,411
Change In Property Value	£4,795	£4,963	£8,072	£9,290	£9,847	£36,966
Net Return	£5,263	£5,491	£8,730	£10,081	£10,812	£40,378
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	13%	13%	21%	24%	26%	96%

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