Flat
LS11
1 bed
1 bath
Plot 109 Temple Yard, Leeds LS11
Initial Investment
£92,112First YearProfit From Rental Income
£32,541
↗ 35%After 5 Years
Change In Property Value
£37,238
↗ 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 | £18,636 | £19,009 | £19,484 | £19,971 | £20,470 | £97,570 |
| Total Expenses | £11,303 | £11,386 | £11,476 | £11,569 | £11,662 | £57,396 |
| Profit Before Tax | £7,333 | £7,623 | £8,008 | £8,402 | £8,809 | £40,174 |
| Profit After Tax | £5,940 | £6,174 | £6,486 | £6,806 | £7,135 | £32,541 |
| Change In Property Value | £3,750 | £3,825 | £7,803 | £10,144 | £11,716 | £37,238 |
| Net Return | £9,690 | £9,999 | £14,289 | £16,950 | £18,851 | £69,779 |
| 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