Flat
LS9
1 bed
1 bath
Plot 12 Bridgewater Road, Leeds LS9
Yorkshire and The Humber, England · LS9
View property listing
Initial Investment
£38,200First YearProfit From Rental Income
£18,515
↗ 48%After 5 Years
Change In Property Value
£33,459
↗ 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 | £12,324 | £12,509 | £12,822 | £13,142 | £13,536 | £64,333 |
| Total Expenses | £8,152 | £8,217 | £8,291 | £8,367 | £8,449 | £41,475 |
| Profit Before Tax | £4,172 | £4,292 | £4,531 | £4,775 | £5,088 | £22,858 |
| Profit After Tax | £3,379 | £3,477 | £3,670 | £3,868 | £4,121 | £18,515 |
| Change In Property Value | £4,340 | £4,492 | £7,306 | £8,408 | £8,913 | £33,459 |
| Net Return | £7,719 | £7,969 | £10,976 | £12,276 | £13,034 | £51,974 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 48% |
| 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