Flat
LS11
1 bed
1 bath
Plot 106 Temple Yard, Leeds LS11
Initial Investment
£93,423First YearProfit From Rental Income
£33,064
↗ 35%After 5 Years
Change In Property Value
£37,725
↗ 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 | £18,876 | £19,254 | £19,735 | £20,228 | £20,734 | £98,827 |
| Total Expenses | £11,424 | £11,508 | £11,599 | £11,692 | £11,785 | £58,007 |
| Profit Before Tax | £7,452 | £7,746 | £8,136 | £8,536 | £8,949 | £40,819 |
| Profit After Tax | £6,036 | £6,274 | £6,590 | £6,914 | £7,249 | £33,064 |
| Change In Property Value | £3,799 | £3,875 | £7,905 | £10,276 | £11,869 | £37,725 |
| Net Return | £9,835 | £10,149 | £14,495 | £17,191 | £19,118 | £70,788 |
| 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