Terraced
LS17
2 beds
1 bath
Ashfield Place, Huby, Leeds, North Yorkshire LS17
Initial Investment
£145,950First YearProfit From Rental Income
£34,740
↗ 24%After 5 Years
Change In Property Value
£55,609
↗ 20%After 5 Years
Return On Investment
62%
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 | £21,444 | £21,873 | £22,420 | £22,980 | £23,555 | £112,271 |
| Total Expenses | £13,753 | £13,808 | £13,873 | £13,940 | £14,008 | £69,383 |
| Profit Before Tax | £7,691 | £8,065 | £8,546 | £9,040 | £9,546 | £42,889 |
| Profit After Tax | £6,229 | £6,533 | £6,923 | £7,322 | £7,733 | £34,740 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £17,496 | £55,609 |
| Net Return | £11,829 | £12,245 | £18,575 | £22,471 | £25,229 | £90,349 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 8% | 8% | 13% | 15% | 17% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change