Flat
LS2
1 bed
1 bath
Plot 4 Clarendon Court, Leeds LS2
Yorkshire and The Humber, England · LS2
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£18,720
↗ 49%After 5 Years
Change In Property Value
£33,728
↗ 27%After 5 Years
Return On Investment
136%
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 | £12,420 | £12,606 | £12,921 | £13,244 | £13,642 | £64,834 |
| Total Expenses | £8,201 | £8,266 | £8,340 | £8,417 | £8,499 | £41,724 |
| Profit Before Tax | £4,219 | £4,340 | £4,581 | £4,828 | £5,143 | £23,111 |
| Profit After Tax | £3,417 | £3,516 | £3,711 | £3,911 | £4,166 | £18,720 |
| Change In Property Value | £4,375 | £4,528 | £7,365 | £8,476 | £8,985 | £33,728 |
| Net Return | £7,792 | £8,044 | £11,075 | £12,387 | £13,150 | £52,448 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 49% |
| Total Net Return (%) | 20% | 21% | 29% | 32% | 34% | 136% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change