Flat
LS11
1 bed
1 bath
Plot 312 Temple Yard, Leeds LS11
Initial Investment
£95,028First YearProfit From Rental Income
£-41,490
↘ -44%After 5 Years
Change In Property Value
£53,241
↗ 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 | £8,208 | £8,258 | £8,299 | £8,341 | £8,384 | £41,490 |
| Profit Before Tax | £-8,208 | £-8,258 | £-8,299 | £-8,341 | £-8,384 | £-41,490 |
| Profit After Tax | £-8,208 | £-8,258 | £-8,299 | £-8,341 | £-8,384 | £-41,490 |
| Change In Property Value | £5,789 | £9,937 | £12,521 | £13,272 | £11,723 | £53,241 |
| Net Return | £-2,420 | £1,679 | £4,221 | £4,931 | £3,340 | £11,751 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -3% | 2% | 4% | 5% | 4% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change