Flat
LS11
1 bed
1 bath
Plot 201 Temple Yard, Leeds LS11
Initial Investment
£91,818First YearProfit From Rental Income
£32,401
↗ 35%After 5 Years
Change In Property Value
£37,129
↗ 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 | £18,576 | £18,948 | £19,421 | £19,907 | £20,404 | £97,256 |
| Total Expenses | £11,275 | £11,358 | £11,448 | £11,541 | £11,633 | £57,255 |
| Profit Before Tax | £7,301 | £7,590 | £7,973 | £8,366 | £8,771 | £40,001 |
| Profit After Tax | £5,914 | £6,148 | £6,458 | £6,776 | £7,105 | £32,401 |
| Change In Property Value | £3,739 | £3,814 | £7,780 | £10,114 | £11,682 | £37,129 |
| Net Return | £9,653 | £9,961 | £14,238 | £16,891 | £18,787 | £69,530 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| 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