Flat
LS11
2 beds
1 bath
Plot 125 Temple Yard, Leeds LS11
Initial Investment
£118,033First YearProfit From Rental Income
£43,122
↗ 37%After 5 Years
Change In Property Value
£46,860
↗ 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 | £23,448 | £23,917 | £24,515 | £25,128 | £25,756 | £122,764 |
| Total Expenses | £13,706 | £13,799 | £13,902 | £14,007 | £14,112 | £69,526 |
| Profit Before Tax | £9,742 | £10,118 | £10,613 | £11,121 | £11,644 | £53,237 |
| Profit After Tax | £7,891 | £8,196 | £8,597 | £9,008 | £9,431 | £43,122 |
| Change In Property Value | £4,719 | £4,813 | £9,819 | £12,765 | £14,744 | £46,860 |
| Net Return | £12,610 | £13,009 | £18,416 | £21,773 | £24,175 | £89,983 |
| 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