Flat
LS11
2 beds
1 bath
Plot 128 Temple Yard, Leeds LS11
Initial Investment
£114,850First YearProfit From Rental Income
£41,834
↗ 36%After 5 Years
Change In Property Value
£45,679
↗ 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 | £22,860 | £23,317 | £23,900 | £24,498 | £25,110 | £119,685 |
| Total Expenses | £13,411 | £13,503 | £13,604 | £13,708 | £13,812 | £68,038 |
| Profit Before Tax | £9,449 | £9,814 | £10,296 | £10,790 | £11,298 | £51,647 |
| Profit After Tax | £7,653 | £7,950 | £8,340 | £8,740 | £9,152 | £41,834 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £12,253 | £12,642 | £17,911 | £21,183 | £23,524 | £87,513 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| 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