Flat
LS11
1 bed
1 bath
Leeds LS11
Initial Investment
£135,070First YearProfit From Rental Income
£49,241
↗ 36%After 5 Years
Change In Property Value
£52,431
↗ 20%After 5 Years
Return On Investment
75%
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 | £26,232 | £26,757 | £27,426 | £28,111 | £28,814 | £137,339 |
| Total Expenses | £15,097 | £15,196 | £15,306 | £15,418 | £15,531 | £76,548 |
| Profit Before Tax | £11,135 | £11,561 | £12,120 | £12,693 | £13,283 | £60,791 |
| Profit After Tax | £9,019 | £9,364 | £9,817 | £10,281 | £10,759 | £49,241 |
| Change In Property Value | £5,280 | £5,386 | £10,987 | £14,283 | £16,496 | £52,431 |
| Net Return | £14,299 | £14,750 | £20,804 | £24,564 | £27,256 | £101,672 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 11% | 11% | 15% | 18% | 20% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change