Flat
LS11
2 beds
1 bath
Plot 207 Temple Yard, Leeds LS11
Initial Investment
£116,455First YearProfit From Rental Income
£42,451
↗ 36%After 5 Years
Change In Property Value
£46,275
↗ 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 | £23,148 | £23,611 | £24,201 | £24,806 | £25,426 | £121,193 |
| Total Expenses | £13,559 | £13,651 | £13,753 | £13,858 | £13,962 | £68,784 |
| Profit Before Tax | £9,589 | £9,960 | £10,448 | £10,949 | £11,464 | £52,409 |
| Profit After Tax | £7,767 | £8,067 | £8,463 | £8,868 | £9,286 | £42,451 |
| Change In Property Value | £4,660 | £4,753 | £9,697 | £12,605 | £14,559 | £46,275 |
| Net Return | £12,427 | £12,820 | £18,159 | £21,474 | £23,845 | £88,726 |
| 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