Flat
LS10
1 bed
1 bath
Plot 23 Sheaf Street, Leeds LS10
Initial Investment
£61,480First YearProfit From Rental Income
£19,065
↗ 31%After 5 Years
Change In Property Value
£25,024
↗ 20%After 5 Years
Return On Investment
72%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,516 | £12,766 | £13,085 | £13,413 | £13,748 | £65,528 |
| Total Expenses | £8,251 | £8,322 | £8,397 | £8,473 | £8,549 | £41,991 |
| Profit Before Tax | £4,265 | £4,445 | £4,689 | £4,939 | £5,199 | £23,537 |
| Profit After Tax | £3,455 | £3,600 | £3,798 | £4,001 | £4,211 | £19,065 |
| Change In Property Value | £2,520 | £2,570 | £5,244 | £6,817 | £7,873 | £25,024 |
| Net Return | £5,975 | £6,171 | £9,042 | £10,818 | £12,084 | £44,089 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change