Flat
LS11
1 bed
1 bath
Plot 204 Temple Yard, Leeds LS11
Initial Investment
£91,042First YearProfit From Rental Income
£32,084
↗ 35%After 5 Years
Change In Property Value
£36,841
↗ 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 | £18,432 | £18,801 | £19,271 | £19,752 | £20,246 | £96,502 |
| Total Expenses | £11,203 | £11,286 | £11,376 | £11,468 | £11,560 | £56,892 |
| Profit Before Tax | £7,229 | £7,515 | £7,895 | £8,285 | £8,686 | £39,610 |
| Profit After Tax | £5,856 | £6,087 | £6,395 | £6,711 | £7,036 | £32,084 |
| Change In Property Value | £3,710 | £3,784 | £7,720 | £10,036 | £11,591 | £36,841 |
| Net Return | £9,566 | £9,871 | £14,115 | £16,746 | £18,627 | £68,925 |
| 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