Flat LS9 1 bed 1 bath

Merchants Quay, East Street, Leeds LS9

Yorkshire and The Humber, England · LS9

Initial Investment

First Year

£60,940First Year

Profit From Rental Income

After 5 Years

£8,116

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£53,912

↗ 27%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,792	£12,984	£13,308	£13,641	£14,050	£66,776
Total Expenses	£11,206	£11,271	£11,347	£11,424	£11,508	£56,756
Profit Before Tax	£1,586	£1,712	£1,962	£2,217	£2,543	£10,020
Profit After Tax	£1,284	£1,387	£1,589	£1,796	£2,060	£8,116
Change In Property Value	£6,993	£7,238	£11,772	£13,548	£14,361	£53,912
Net Return	£8,277	£8,625	£13,361	£15,344	£16,421	£62,028
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	14%	14%	22%	25%	27%	102%

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