Flat
LS10
1 bed
1 bath
Plot 4 Thorpe Lane, Leeds LS10
Initial Investment
£59,320First YearProfit From Rental Income
£-29,996
↘ -51%After 5 Years
Change In Property Value
£33,526
↗ 28%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £5,909 | £5,959 | £6,000 | £6,042 | £6,085 | £29,996 |
| Profit Before Tax | £-5,909 | £-5,959 | £-6,000 | £-6,042 | £-6,085 | £-29,996 |
| Profit After Tax | £-5,909 | £-5,959 | £-6,000 | £-6,042 | £-6,085 | £-29,996 |
| Change In Property Value | £3,645 | £6,257 | £7,884 | £8,357 | £7,382 | £33,526 |
| Net Return | £-2,264 | £298 | £1,884 | £2,315 | £1,297 | £3,530 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -4% | 1% | 3% | 4% | 2% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change