Flat
LS11
1 bed
1 bath
Plot 312 Temple Yard, Leeds LS11
Initial Investment
£95,028First YearProfit From Rental Income
£33,727
↗ 35%After 5 Years
Change In Property Value
£38,320
↗ 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 | £19,176 | £19,560 | £20,049 | £20,550 | £21,063 | £100,397 |
| Total Expenses | £11,573 | £11,657 | £11,749 | £11,843 | £11,937 | £58,759 |
| Profit Before Tax | £7,603 | £7,902 | £8,299 | £8,707 | £9,126 | £41,638 |
| Profit After Tax | £6,159 | £6,401 | £6,723 | £7,052 | £7,392 | £33,727 |
| Change In Property Value | £3,859 | £3,936 | £8,030 | £10,439 | £12,057 | £38,320 |
| Net Return | £10,018 | £10,337 | £14,752 | £17,491 | £19,449 | £72,047 |
| 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