Flat
LS10
1 bed
1 bath
Plot 4 Thorpe Lane, Leeds LS10
Initial Investment
£59,320First YearProfit From Rental Income
£18,093
↗ 31%After 5 Years
Change In Property Value
£24,130
↗ 20%After 5 Years
Return On Investment
71%
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 | £12,072 | £12,313 | £12,621 | £12,937 | £13,260 | £63,204 |
| Total Expenses | £8,028 | £8,098 | £8,172 | £8,247 | £8,322 | £40,866 |
| Profit Before Tax | £4,044 | £4,216 | £4,450 | £4,690 | £4,938 | £22,338 |
| Profit After Tax | £3,276 | £3,415 | £3,604 | £3,799 | £4,000 | £18,093 |
| Change In Property Value | £2,430 | £2,479 | £5,056 | £6,573 | £7,592 | £24,130 |
| Net Return | £5,706 | £5,893 | £8,661 | £10,372 | £11,592 | £42,224 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 10% | 10% | 15% | 17% | 20% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change