Flat LS2 1 bed 1 bath

Plot 11 Clarendon Court, Leeds LS2

Yorkshire and The Humber, England · LS2

Initial Investment

First Year

£40,900First Year

Profit From Rental Income

After 5 Years

£20,448

↗ 50%After 5 Years

Change In Property Value

After 5 Years

£35,887

↗ 27%After 5 Years

Return On Investment

138%

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	£13,212	£13,410	£13,745	£14,089	£14,512	£68,968
Total Expenses	£8,598	£8,664	£8,740	£8,819	£8,903	£43,724
Profit Before Tax	£4,614	£4,746	£5,005	£5,271	£5,608	£25,244
Profit After Tax	£3,737	£3,845	£4,054	£4,269	£4,543	£20,448
Change In Property Value	£4,655	£4,818	£7,836	£9,019	£9,560	£35,887
Net Return	£8,392	£8,662	£11,890	£13,288	£14,102	£56,335
Return From Rental Income (%)	9%	9%	10%	10%	11%	50%
Total Net Return (%)	21%	21%	29%	32%	34%	138%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change