Flat
LS11
2 beds
2 baths
Plot 315 Temple Yard, Leeds LS11
Initial Investment
£123,677First YearProfit From Rental Income
£45,412
↗ 37%After 5 Years
Change In Property Value
£48,956
↗ 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 | £24,492 | £24,982 | £25,606 | £26,247 | £26,903 | £128,229 |
| Total Expenses | £14,229 | £14,324 | £14,429 | £14,537 | £14,646 | £72,166 |
| Profit Before Tax | £10,263 | £10,658 | £11,177 | £11,709 | £12,257 | £56,064 |
| Profit After Tax | £8,313 | £8,633 | £9,053 | £9,484 | £9,928 | £45,412 |
| Change In Property Value | £4,930 | £5,029 | £10,258 | £13,336 | £15,403 | £48,956 |
| Net Return | £13,243 | £13,661 | £19,312 | £22,820 | £25,331 | £94,367 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 11% | 11% | 16% | 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