Flat
LS11
2 beds
2 baths
Plot 121 Temple Yard, Leeds LS11
Initial Investment
£118,060First YearProfit From Rental Income
£43,114
↗ 37%After 5 Years
Change In Property Value
£46,870
↗ 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 | £23,448 | £23,917 | £24,515 | £25,128 | £25,756 | £122,764 |
| Total Expenses | £13,708 | £13,801 | £13,904 | £14,009 | £14,114 | £69,536 |
| Profit Before Tax | £9,740 | £10,116 | £10,611 | £11,119 | £11,642 | £53,227 |
| Profit After Tax | £7,889 | £8,194 | £8,595 | £9,006 | £9,430 | £43,114 |
| Change In Property Value | £4,720 | £4,814 | £9,821 | £12,768 | £14,747 | £46,870 |
| Net Return | £12,609 | £13,008 | £18,416 | £21,774 | £24,176 | £89,985 |
| 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