Flat LS6 2 beds 1 bath

Plot 5 Grange View, Headingley LS6

Yorkshire and The Humber, England · LS6

Initial Investment

First Year

£42,100First Year

Profit From Rental Income

After 5 Years

£21,312

↗ 51%After 5 Years

Change In Property Value

After 5 Years

£36,966

↗ 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	£13,608	£13,812	£14,157	£14,511	£14,947	£71,036
Total Expenses	£8,796	£8,863	£8,940	£9,019	£9,106	£44,724
Profit Before Tax	£4,812	£4,949	£5,217	£5,492	£5,841	£26,311
Profit After Tax	£3,897	£4,009	£4,226	£4,448	£4,731	£21,312
Change In Property Value	£4,795	£4,963	£8,072	£9,290	£9,847	£36,966
Net Return	£8,692	£8,972	£12,298	£13,738	£14,578	£58,279
Return From Rental Income (%)	9%	10%	10%	11%	11%	51%
Total Net Return (%)	21%	21%	29%	33%	35%	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