Flat
LS11
2 beds
1 bath
Plot 418 Temple Yard, Leeds LS11
Initial Investment
£123,383First YearProfit From Rental Income
£45,317
↗ 37%After 5 Years
Change In Property Value
£48,846
↗ 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 | £24,444 | £24,933 | £25,556 | £26,195 | £26,850 | £127,978 |
| Total Expenses | £14,202 | £14,297 | £14,403 | £14,510 | £14,619 | £72,031 |
| Profit Before Tax | £10,242 | £10,636 | £11,154 | £11,685 | £12,231 | £55,947 |
| Profit After Tax | £8,296 | £8,615 | £9,034 | £9,465 | £9,907 | £45,317 |
| Change In Property Value | £4,919 | £5,017 | £10,235 | £13,306 | £15,369 | £48,846 |
| Net Return | £13,215 | £13,632 | £19,270 | £22,771 | £25,276 | £94,163 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| 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