Flat
LS11
1 bed
1 bath
Plot 227 Temple Yard, Leeds LS11
Initial Investment
£91,283First YearProfit From Rental Income
£-40,364
↘ -44%After 5 Years
Change In Property Value
£51,310
↗ 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 | £7,983 | £8,033 | £8,074 | £8,116 | £8,158 | £40,364 |
| Profit Before Tax | £-7,983 | £-8,033 | £-8,074 | £-8,116 | £-8,158 | £-40,364 |
| Profit After Tax | £-7,983 | £-8,033 | £-8,074 | £-8,116 | £-8,158 | £-40,364 |
| Change In Property Value | £5,579 | £9,576 | £12,066 | £12,790 | £11,298 | £51,310 |
| Net Return | £-2,404 | £1,543 | £3,992 | £4,675 | £3,140 | £10,946 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| 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