Flat
LS11
1 bed
1 bath
Plot 225 Temple Yard, Leeds LS11
Initial Investment
£93,958First YearProfit From Rental Income
£33,269
↗ 35%After 5 Years
Change In Property Value
£37,923
↗ 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 | £18,972 | £19,351 | £19,835 | £20,331 | £20,839 | £99,329 |
| Total Expenses | £11,473 | £11,557 | £11,648 | £11,742 | £11,835 | £58,256 |
| Profit Before Tax | £7,499 | £7,794 | £8,187 | £8,589 | £9,004 | £41,073 |
| Profit After Tax | £6,074 | £6,313 | £6,631 | £6,957 | £7,293 | £33,269 |
| Change In Property Value | £3,819 | £3,895 | £7,947 | £10,331 | £11,932 | £37,923 |
| Net Return | £9,893 | £10,209 | £14,578 | £17,288 | £19,225 | £71,193 |
| 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