Flat
LS11
2 beds
1 bath
Plot 127 Temple Yard, Leeds LS11
Initial Investment
£119,638First YearProfit From Rental Income
£43,785
↗ 37%After 5 Years
Change In Property Value
£47,456
↗ 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 | £23,748 | £24,223 | £24,829 | £25,449 | £26,085 | £124,334 |
| Total Expenses | £13,855 | £13,949 | £14,052 | £14,158 | £14,264 | £70,278 |
| Profit Before Tax | £9,893 | £10,274 | £10,776 | £11,291 | £11,821 | £54,056 |
| Profit After Tax | £8,013 | £8,322 | £8,729 | £9,146 | £9,575 | £43,785 |
| Change In Property Value | £4,779 | £4,875 | £9,944 | £12,927 | £14,931 | £47,456 |
| Net Return | £12,792 | £13,197 | £18,673 | £22,073 | £24,506 | £91,241 |
| 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