Flat
LS11
2 beds
2 baths
Plot 409 Water Lane, Leeds LS11
Initial Investment
£124,747First YearProfit From Rental Income
£45,869
↗ 37%After 5 Years
Change In Property Value
£49,353
↗ 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 | £24,696 | £25,190 | £25,820 | £26,465 | £27,127 | £129,298 |
| Total Expenses | £14,329 | £14,424 | £14,530 | £14,639 | £14,747 | £72,669 |
| Profit Before Tax | £10,367 | £10,766 | £11,290 | £11,827 | £12,379 | £56,628 |
| Profit After Tax | £8,397 | £8,720 | £9,144 | £9,580 | £10,027 | £45,869 |
| Change In Property Value | £4,970 | £5,069 | £10,342 | £13,444 | £15,528 | £49,353 |
| Net Return | £13,367 | £13,790 | £19,486 | £23,024 | £25,555 | £95,222 |
| 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