Flat
LS11
2 beds
1 bath
Plot 213 Temple Yard, Leeds LS11
Initial Investment
£117,498First YearProfit From Rental Income
£42,917
↗ 37%After 5 Years
Change In Property Value
£46,662
↗ 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 | £23,352 | £23,819 | £24,415 | £25,025 | £25,651 | £122,261 |
| Total Expenses | £13,657 | £13,750 | £13,852 | £13,957 | £14,062 | £69,278 |
| Profit Before Tax | £9,695 | £10,069 | £10,562 | £11,068 | £11,588 | £52,983 |
| Profit After Tax | £7,853 | £8,156 | £8,556 | £8,965 | £9,387 | £42,917 |
| Change In Property Value | £4,699 | £4,793 | £9,778 | £12,711 | £14,681 | £46,662 |
| Net Return | £12,552 | £12,949 | £18,333 | £21,676 | £24,068 | £89,578 |
| 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