Flat
LS9
1 bed
1 bath
Plot 12 Bridgewater Road, Leeds LS9
Yorkshire and The Humber, England · LS9
View property listing
Initial Investment
£38,200First YearProfit From Rental Income
£1,801
↗ 5%After 5 Years
Change In Property Value
£33,459
↗ 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 | £7,932 | £8,051 | £8,252 | £8,459 | £8,712 | £41,406 |
| Total Expenses | £7,713 | £7,771 | £7,834 | £7,898 | £7,966 | £39,182 |
| Profit Before Tax | £219 | £280 | £418 | £560 | £746 | £2,224 |
| Profit After Tax | £177 | £227 | £339 | £454 | £604 | £1,801 |
| Change In Property Value | £4,340 | £4,492 | £7,306 | £8,408 | £8,913 | £33,459 |
| Net Return | £4,517 | £4,719 | £7,645 | £8,862 | £9,517 | £35,260 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| 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