Flat
LS11
1 bed
1 bath
Plot 111 Water Lane, Leeds LS11
Initial Investment
£69,160First YearProfit From Rental Income
£-33,294
↘ -48%After 5 Years
Change In Property Value
£39,182
↗ 28%After 5 Years
Return On Investment
9%
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 | £6,569 | £6,619 | £6,660 | £6,702 | £6,744 | £33,294 |
| Profit Before Tax | £-6,569 | £-6,619 | £-6,660 | £-6,702 | £-6,744 | £-33,294 |
| Profit After Tax | £-6,569 | £-6,619 | £-6,660 | £-6,702 | £-6,744 | £-33,294 |
| Change In Property Value | £4,260 | £7,313 | £9,214 | £9,767 | £8,628 | £39,182 |
| Net Return | £-2,309 | £694 | £2,555 | £3,066 | £1,883 | £5,889 |
| Return From Rental Income (%) | -9% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -3% | 1% | 4% | 4% | 3% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change