Flat
LS11
2 beds
1 bath
Plot 116 Temple Yard, Leeds LS11
Initial Investment
£115,385First YearProfit From Rental Income
£42,040
↗ 36%After 5 Years
Change In Property Value
£45,877
↗ 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 | £22,956 | £23,415 | £24,000 | £24,601 | £25,216 | £120,188 |
| Total Expenses | £13,461 | £13,552 | £13,654 | £13,758 | £13,862 | £68,287 |
| Profit Before Tax | £9,495 | £9,863 | £10,347 | £10,843 | £11,354 | £51,901 |
| Profit After Tax | £7,691 | £7,989 | £8,381 | £8,783 | £9,196 | £42,040 |
| Change In Property Value | £4,620 | £4,712 | £9,613 | £12,497 | £14,434 | £45,877 |
| Net Return | £12,311 | £12,701 | £17,994 | £21,280 | £23,631 | £87,917 |
| 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