Flat
LS11
1 bed
1 bath
Plot 111 Water Lane, Leeds LS11
Initial Investment
£69,160First YearProfit From Rental Income
£22,586
↗ 33%After 5 Years
Change In Property Value
£28,202
↗ 20%After 5 Years
Return On Investment
73%
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 | £14,112 | £14,394 | £14,754 | £15,123 | £15,501 | £73,884 |
| Total Expenses | £9,045 | £9,119 | £9,198 | £9,279 | £9,359 | £46,001 |
| Profit Before Tax | £5,067 | £5,275 | £5,556 | £5,844 | £6,142 | £27,883 |
| Profit After Tax | £4,104 | £4,273 | £4,500 | £4,734 | £4,975 | £22,586 |
| Change In Property Value | £2,840 | £2,897 | £5,909 | £7,682 | £8,873 | £28,202 |
| Net Return | £6,944 | £7,170 | £10,410 | £12,416 | £13,848 | £50,787 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change