Flat
LS11
1 bed
1 bath
Plot 301 Temple Yard, Leeds LS11
Initial Investment
£91,845First YearProfit From Rental Income
£32,393
↗ 35%After 5 Years
Change In Property Value
£37,139
↗ 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 | £18,576 | £18,948 | £19,421 | £19,907 | £20,404 | £97,256 |
| Total Expenses | £11,277 | £11,360 | £11,450 | £11,543 | £11,635 | £57,265 |
| Profit Before Tax | £7,299 | £7,588 | £7,971 | £8,364 | £8,769 | £39,991 |
| Profit After Tax | £5,912 | £6,146 | £6,456 | £6,775 | £7,103 | £32,393 |
| Change In Property Value | £3,740 | £3,815 | £7,782 | £10,117 | £11,685 | £37,139 |
| Net Return | £9,652 | £9,961 | £14,239 | £16,892 | £18,788 | £69,531 |
| 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