Flat
LS11
2 beds
1 bath
Plot 306 Water Lane, Leeds LS11
Initial Investment
£117,525First YearProfit From Rental Income
£42,908
↗ 37%After 5 Years
Change In Property Value
£46,672
↗ 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 | £23,352 | £23,819 | £24,415 | £25,025 | £25,651 | £122,261 |
| Total Expenses | £13,659 | £13,752 | £13,854 | £13,959 | £14,064 | £69,287 |
| Profit Before Tax | £9,693 | £10,068 | £10,560 | £11,066 | £11,586 | £52,973 |
| Profit After Tax | £7,851 | £8,155 | £8,554 | £8,963 | £9,385 | £42,908 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £14,684 | £46,672 |
| Net Return | £12,551 | £12,949 | £18,334 | £21,677 | £24,069 | £89,580 |
| 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