Flat
LS11
1 bed
1 bath
Plot 227 Temple Yard, Leeds LS11
Initial Investment
£91,283First YearProfit From Rental Income
£32,195
↗ 35%After 5 Years
Change In Property Value
£36,930
↗ 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 | £18,480 | £18,850 | £19,321 | £19,804 | £20,299 | £96,753 |
| Total Expenses | £11,226 | £11,309 | £11,399 | £11,491 | £11,583 | £57,006 |
| Profit Before Tax | £7,254 | £7,541 | £7,922 | £8,313 | £8,716 | £39,747 |
| Profit After Tax | £5,876 | £6,108 | £6,417 | £6,734 | £7,060 | £32,195 |
| Change In Property Value | £3,719 | £3,793 | £7,738 | £10,060 | £11,619 | £36,930 |
| Net Return | £9,595 | £9,902 | £14,156 | £16,794 | £18,679 | £69,125 |
| 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