Flat
LS11
2 beds
2 baths
Plot 315 Temple Yard, Leeds LS11
Initial Investment
£126,875First YearProfit From Rental Income
£-50,982
↘ -40%After 5 Years
Change In Property Value
£69,521
↗ 28%After 5 Years
Return On Investment
15%
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 | £10,106 | £10,156 | £10,197 | £10,239 | £10,282 | £50,982 |
| Profit Before Tax | £-10,106 | £-10,156 | £-10,197 | £-10,239 | £-10,282 | £-50,982 |
| Profit After Tax | £-10,106 | £-10,156 | £-10,197 | £-10,239 | £-10,282 | £-50,982 |
| Change In Property Value | £7,559 | £12,975 | £16,349 | £17,330 | £15,308 | £69,521 |
| Net Return | £-2,548 | £2,819 | £6,152 | £7,091 | £5,026 | £18,539 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change