Terraced
LS18
1 bed
1 bath
Broadgate Lane, Horsforth, Leeds LS18
Initial Investment
£88,100First YearProfit From Rental Income
£21,587
↗ 25%After 5 Years
Change In Property Value
£35,749
↗ 20%After 5 Years
Return On Investment
65%
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 | £13,788 | £14,064 | £14,415 | £14,776 | £15,145 | £72,188 |
| Total Expenses | £9,020 | £9,059 | £9,105 | £9,152 | £9,200 | £45,537 |
| Profit Before Tax | £4,768 | £5,004 | £5,310 | £5,623 | £5,945 | £26,651 |
| Profit After Tax | £3,862 | £4,054 | £4,301 | £4,555 | £4,816 | £21,587 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £7,462 | £7,726 | £11,792 | £14,293 | £16,063 | £57,336 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 25% |
| Total Net Return (%) | 8% | 9% | 13% | 16% | 18% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change