Flat
LS6
1 bed
1 bath
Plot 10 Grange View, Headingley LS6
Yorkshire and The Humber, England · LS6
View property listing
Initial Investment
£35,650First YearProfit From Rental Income
£1,569
↗ 4%After 5 Years
Change In Property Value
£31,165
↗ 27%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,512 | £7,625 | £7,815 | £8,011 | £8,251 | £39,214 |
| Total Expenses | £7,334 | £7,391 | £7,453 | £7,516 | £7,583 | £37,277 |
| Profit Before Tax | £178 | £234 | £362 | £494 | £668 | £1,937 |
| Profit After Tax | £144 | £189 | £293 | £400 | £541 | £1,569 |
| Change In Property Value | £4,043 | £4,184 | £6,805 | £7,832 | £8,302 | £31,165 |
| Net Return | £4,187 | £4,373 | £7,098 | £8,232 | £8,843 | £32,734 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 4% |
| Total Net Return (%) | 12% | 12% | 20% | 23% | 25% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change