Flat
LS11
1 bed
1 bath
Plot 401 Temple Yard, Leeds LS11
Initial Investment
£92,380First YearProfit From Rental Income
£32,644
↗ 35%After 5 Years
Change In Property Value
£37,337
↗ 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 | £18,684 | £19,058 | £19,534 | £20,022 | £20,523 | £97,821 |
| Total Expenses | £11,327 | £11,411 | £11,501 | £11,594 | £11,687 | £57,520 |
| Profit Before Tax | £7,357 | £7,647 | £8,033 | £8,428 | £8,836 | £40,301 |
| Profit After Tax | £5,959 | £6,194 | £6,507 | £6,827 | £7,157 | £32,644 |
| Change In Property Value | £3,760 | £3,835 | £7,824 | £10,171 | £11,747 | £37,337 |
| Net Return | £9,719 | £10,029 | £14,330 | £16,998 | £18,905 | £69,982 |
| 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