Flat
LS11
0 beds
1 bath
Plot 101 Temple Yard, Leeds LS11
Initial Investment
£80,850First YearProfit From Rental Income
£27,695
↗ 34%After 5 Years
Change In Property Value
£32,869
↗ 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 | £16,440 | £16,769 | £17,188 | £17,618 | £18,058 | £86,073 |
| Total Expenses | £10,210 | £10,289 | £10,374 | £10,461 | £10,548 | £51,882 |
| Profit Before Tax | £6,230 | £6,480 | £6,814 | £7,157 | £7,511 | £34,191 |
| Profit After Tax | £5,046 | £5,249 | £5,519 | £5,797 | £6,084 | £27,695 |
| Change In Property Value | £3,310 | £3,376 | £6,887 | £8,954 | £10,342 | £32,869 |
| Net Return | £8,356 | £8,625 | £12,407 | £14,751 | £16,425 | £60,564 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 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