Flat
LS9
1 bed
1 bath
Merchants Quay, East Street, Leeds LS9
Yorkshire and The Humber, England · LS9
View property listing
Initial Investment
£62,350First YearProfit From Rental Income
£8,502
↗ 14%After 5 Years
Change In Property Value
£55,180
↗ 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 | £13,092 | £13,288 | £13,621 | £13,961 | £14,380 | £68,342 |
| Total Expenses | £11,423 | £11,488 | £11,565 | £11,642 | £11,727 | £57,845 |
| Profit Before Tax | £1,669 | £1,800 | £2,056 | £2,319 | £2,653 | £10,497 |
| Profit After Tax | £1,352 | £1,458 | £1,665 | £1,878 | £2,149 | £8,502 |
| Change In Property Value | £7,158 | £7,408 | £12,049 | £13,867 | £14,699 | £55,180 |
| Net Return | £8,510 | £8,866 | £13,714 | £15,745 | £16,848 | £63,682 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 14% | 14% | 22% | 25% | 27% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change