Semi Detached
LS12
1 bed
1 bath
Intake Farm Cottage, Low Moor Side Lane, Leeds, West Yorkshire LS12
Yorkshire and the Humber, England · LS12
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£14,156
↗ 21%After 5 Years
Change In Property Value
£60,711
↗ 27%After 5 Years
Return On Investment
109%
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 | £13,776 | £13,983 | £14,332 | £14,691 | £15,131 | £71,913 |
| Total Expenses | £10,804 | £10,837 | £10,882 | £10,929 | £10,984 | £54,436 |
| Profit Before Tax | £2,972 | £3,146 | £3,450 | £3,761 | £4,147 | £17,476 |
| Profit After Tax | £2,407 | £2,548 | £2,794 | £3,047 | £3,359 | £14,156 |
| Change In Property Value | £7,875 | £8,151 | £13,256 | £15,257 | £16,172 | £60,711 |
| Net Return | £10,282 | £10,699 | £16,051 | £18,304 | £19,532 | £74,867 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change