Flat
LS10
2 beds
2 baths
Plot 5 Sheaf Street, Leeds LS10
Initial Investment
£88,635First YearProfit From Rental Income
£-39,568
↘ -45%After 5 Years
Change In Property Value
£49,944
↗ 28%After 5 Years
Return On Investment
12%
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 | £7,824 | £7,874 | £7,915 | £7,957 | £7,999 | £39,568 |
| Profit Before Tax | £-7,824 | £-7,874 | £-7,915 | £-7,957 | £-7,999 | £-39,568 |
| Profit After Tax | £-7,824 | £-7,874 | £-7,915 | £-7,957 | £-7,999 | £-39,568 |
| Change In Property Value | £5,430 | £9,322 | £11,745 | £12,450 | £10,997 | £49,944 |
| Net Return | £-2,394 | £1,448 | £3,830 | £4,493 | £2,998 | £10,376 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -3% | 2% | 4% | 5% | 3% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change