Terraced
LS6
2 beds
2 baths
Larch Cottage, Corson Court, Shire Oak Road, Leeds, West Yorkshire LS6
Yorkshire and The Humber, England · LS6
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£55,402
↗ 43%After 5 Years
Change In Property Value
£107,931
↗ 27%After 5 Years
Return On Investment
127%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,004 | £32,484 | £33,296 | £34,129 | £35,152 | £167,065 |
| Total Expenses | £19,570 | £19,630 | £19,722 | £19,816 | £19,929 | £98,667 |
| Profit Before Tax | £12,434 | £12,854 | £13,574 | £14,312 | £15,223 | £68,398 |
| Profit After Tax | £10,071 | £10,412 | £10,995 | £11,593 | £12,331 | £55,402 |
| Change In Property Value | £14,000 | £14,490 | £23,567 | £27,123 | £28,751 | £107,931 |
| Net Return | £24,071 | £24,902 | £34,562 | £38,717 | £41,082 | £163,333 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 43% |
| Total Net Return (%) | 19% | 19% | 27% | 30% | 32% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change