Flat
LS11
1 bed
1 bath
Plot 228 Temple Yard, Leeds LS11
Initial Investment
£88,100First YearProfit From Rental Income
£30,907
↗ 35%After 5 Years
Change In Property Value
£35,749
↗ 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 | £17,892 | £18,250 | £18,706 | £19,174 | £19,653 | £93,675 |
| Total Expenses | £10,931 | £11,012 | £11,101 | £11,192 | £11,282 | £55,518 |
| Profit Before Tax | £6,961 | £7,237 | £7,605 | £7,982 | £8,371 | £38,157 |
| Profit After Tax | £5,639 | £5,862 | £6,160 | £6,465 | £6,780 | £30,907 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £9,239 | £9,534 | £13,651 | £16,204 | £18,028 | £66,655 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 10% | 11% | 15% | 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