Flat
LS10
2 beds
1 bath
Plot 15 Thorpe Lane, Leeds LS10
Initial Investment
£70,600First YearProfit From Rental Income
£23,248
↗ 33%After 5 Years
Change In Property Value
£28,797
↗ 20%After 5 Years
Return On Investment
74%
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 | £14,412 | £14,700 | £15,068 | £15,444 | £15,831 | £75,455 |
| Total Expenses | £9,194 | £9,269 | £9,349 | £9,430 | £9,511 | £46,753 |
| Profit Before Tax | £5,218 | £5,431 | £5,719 | £6,014 | £6,319 | £28,702 |
| Profit After Tax | £4,227 | £4,399 | £4,633 | £4,872 | £5,119 | £23,248 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £9,061 | £28,797 |
| Net Return | £7,127 | £7,357 | £10,667 | £12,716 | £14,179 | £52,046 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change