Flat
LS10
0 beds
1 bath
Plot 4 Sheaf Street, Leeds LS10
Initial Investment
£45,640First YearProfit From Rental Income
£-25,411
↘ -56%After 5 Years
Change In Property Value
£25,662
↗ 28%After 5 Years
Return On Investment
1%
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 | £4,992 | £5,042 | £5,083 | £5,125 | £5,168 | £25,411 |
| Profit Before Tax | £-4,992 | £-5,042 | £-5,083 | £-5,125 | £-5,168 | £-25,411 |
| Profit After Tax | £-4,992 | £-5,042 | £-5,083 | £-5,125 | £-5,168 | £-25,411 |
| Change In Property Value | £2,790 | £4,790 | £6,035 | £6,397 | £5,651 | £25,662 |
| Net Return | £-2,202 | £-253 | £951 | £1,272 | £483 | £251 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -56% |
| Total Net Return (%) | -5% | -1% | 2% | 3% | 1% | 1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change