Flat
LS10
2 beds
2 baths
Plot 5 Sheaf Street, Leeds LS10
Initial Investment
£88,635First YearProfit From Rental Income
£31,112
↗ 35%After 5 Years
Change In Property Value
£35,947
↗ 20%After 5 Years
Return On Investment
76%
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 | £17,988 | £18,348 | £18,806 | £19,277 | £19,759 | £94,177 |
| Total Expenses | £10,980 | £11,062 | £11,151 | £11,242 | £11,333 | £55,767 |
| Profit Before Tax | £7,008 | £7,286 | £7,656 | £8,035 | £8,426 | £38,410 |
| Profit After Tax | £5,677 | £5,902 | £6,201 | £6,508 | £6,825 | £31,112 |
| Change In Property Value | £3,620 | £3,692 | £7,532 | £9,792 | £11,310 | £35,947 |
| Net Return | £9,297 | £9,594 | £13,734 | £16,301 | £18,135 | £67,060 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 10% | 11% | 15% | 18% | 20% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change