Flat
LS11
0 beds
1 bath
Plot 105 Temple Yard, Leeds LS11
Initial Investment
£79,350First YearProfit From Rental Income
£27,078
↗ 34%After 5 Years
Change In Property Value
£32,273
↗ 20%After 5 Years
Return On Investment
75%
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 | £16,152 | £16,475 | £16,887 | £17,309 | £17,742 | £84,565 |
| Total Expenses | £10,062 | £10,141 | £10,225 | £10,311 | £10,397 | £51,136 |
| Profit Before Tax | £6,090 | £6,334 | £6,662 | £6,998 | £7,345 | £33,429 |
| Profit After Tax | £4,933 | £5,131 | £5,396 | £5,669 | £5,949 | £27,078 |
| Change In Property Value | £3,250 | £3,315 | £6,763 | £8,791 | £10,154 | £32,273 |
| Net Return | £8,183 | £8,446 | £12,159 | £14,460 | £16,103 | £59,351 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 10% | 11% | 15% | 18% | 20% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change