Flat
LS11
1 bed
1 bath
Leeds LS11
Initial Investment
£97,195First YearProfit From Rental Income
£34,587
↗ 36%After 5 Years
Change In Property Value
£39,125
↗ 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 | £19,572 | £19,963 | £20,463 | £20,974 | £21,498 | £102,471 |
| Total Expenses | £11,773 | £11,858 | £11,951 | £12,046 | £12,141 | £59,770 |
| Profit Before Tax | £7,799 | £8,105 | £8,511 | £8,928 | £9,357 | £42,700 |
| Profit After Tax | £6,317 | £6,565 | £6,894 | £7,232 | £7,579 | £34,587 |
| Change In Property Value | £3,940 | £4,019 | £8,198 | £10,658 | £12,310 | £39,125 |
| Net Return | £10,257 | £10,584 | £15,093 | £17,889 | £19,889 | £73,712 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 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