Terraced
LS6
3 beds
1 bath
Chapel Street, Leeds LS6
Yorkshire and The Humber, England · LS6
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£48,184
↗ 43%After 5 Years
Change In Property Value
£94,440
↗ 27%After 5 Years
Return On Investment
128%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,996 | £28,416 | £29,126 | £29,854 | £30,750 | £146,143 |
| Total Expenses | £17,186 | £17,239 | £17,321 | £17,405 | £17,505 | £86,656 |
| Profit Before Tax | £10,810 | £11,177 | £11,805 | £12,450 | £13,245 | £59,487 |
| Profit After Tax | £8,756 | £9,053 | £9,562 | £10,084 | £10,728 | £48,184 |
| Change In Property Value | £12,250 | £12,679 | £20,621 | £23,733 | £25,157 | £94,440 |
| Net Return | £21,006 | £21,732 | £30,183 | £33,817 | £35,885 | £142,624 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 43% |
| Total Net Return (%) | 19% | 20% | 27% | 30% | 32% | 128% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change