Terraced LS6 2 beds 1 bath

Chapel Street, Leeds LS6

Yorkshire and The Humber, England · LS6

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£41,012

↗ 44%After 5 Years

Change In Property Value

After 5 Years

£80,948

↗ 27%After 5 Years

Return On Investment

130%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,000	£24,360	£24,969	£25,593	£26,361	£125,283
Total Expenses	£14,803	£14,850	£14,922	£14,995	£15,082	£74,652
Profit Before Tax	£9,198	£9,510	£10,047	£10,598	£11,279	£50,632
Profit After Tax	£7,450	£7,703	£8,138	£8,585	£9,136	£41,012
Change In Property Value	£10,500	£10,868	£17,675	£20,343	£21,563	£80,948
Net Return	£17,950	£18,571	£25,814	£28,927	£30,699	£121,960
Return From Rental Income (%)	8%	8%	9%	9%	10%	44%
Total Net Return (%)	19%	20%	28%	31%	33%	130%

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