Flat
LS11
1 bed
1 bath
16 Manor Road, Leeds LS11
Initial Investment
£109,500First YearProfit From Rental Income
£39,639
↗ 36%After 5 Years
Change In Property Value
£43,693
↗ 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 | £21,864 | £22,301 | £22,859 | £23,430 | £24,016 | £114,470 |
| Total Expenses | £12,915 | £13,005 | £13,103 | £13,204 | £13,306 | £65,533 |
| Profit Before Tax | £8,949 | £9,297 | £9,755 | £10,226 | £10,710 | £48,938 |
| Profit After Tax | £7,249 | £7,530 | £7,902 | £8,283 | £8,675 | £39,639 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £11,649 | £12,018 | £17,057 | £20,185 | £22,422 | £83,332 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| 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