Flat
LS11
2 beds
1 bath
Plot 423 Temple Yard, Leeds LS11
Initial Investment
£111,613First YearProfit From Rental Income
£40,470
↗ 36%After 5 Years
Change In Property Value
£44,477
↗ 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 | £22,248 | £22,693 | £23,260 | £23,842 | £24,438 | £116,481 |
| Total Expenses | £13,110 | £13,201 | £13,300 | £13,402 | £13,504 | £66,517 |
| Profit Before Tax | £9,138 | £9,492 | £9,960 | £10,440 | £10,933 | £49,963 |
| Profit After Tax | £7,402 | £7,689 | £8,068 | £8,456 | £8,856 | £40,470 |
| Change In Property Value | £4,479 | £4,569 | £9,320 | £12,116 | £13,994 | £44,477 |
| Net Return | £11,881 | £12,257 | £17,388 | £20,572 | £22,850 | £84,948 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| 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