Flat
LS10
0 beds
1 bath
Plot 4 Sheaf Street, Leeds LS10
Initial Investment
£45,640First YearProfit From Rental Income
£11,864
↗ 26%After 5 Years
Change In Property Value
£18,470
↗ 20%After 5 Years
Return On Investment
66%
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 | £9,240 | £9,425 | £9,660 | £9,902 | £10,149 | £48,377 |
| Total Expenses | £6,614 | £6,678 | £6,745 | £6,813 | £6,880 | £33,730 |
| Profit Before Tax | £2,626 | £2,747 | £2,916 | £3,089 | £3,269 | £14,647 |
| Profit After Tax | £2,127 | £2,225 | £2,362 | £2,502 | £2,648 | £11,864 |
| Change In Property Value | £1,860 | £1,897 | £3,870 | £5,031 | £5,811 | £18,470 |
| Net Return | £3,987 | £4,122 | £6,232 | £7,534 | £8,459 | £30,334 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 9% | 9% | 14% | 17% | 19% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change