Flat
LS11
1 bed
1 bath
Plot 401 Temple Yard, Leeds LS11
Initial Investment
£94,520First YearProfit From Rental Income
£-41,337
↘ -44%After 5 Years
Change In Property Value
£52,979
↗ 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 | £8,178 | £8,228 | £8,269 | £8,310 | £8,353 | £41,337 |
| Profit Before Tax | £-8,178 | £-8,228 | £-8,269 | £-8,310 | £-8,353 | £-41,337 |
| Profit After Tax | £-8,178 | £-8,228 | £-8,269 | £-8,310 | £-8,353 | £-41,337 |
| Change In Property Value | £5,760 | £9,888 | £12,459 | £13,206 | £11,666 | £52,979 |
| Net Return | £-2,418 | £1,660 | £4,190 | £4,896 | £3,313 | £11,642 |
| 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