Flat
LS11
2 beds
2 baths
Plot 121 Temple Yard, Leeds LS11
Initial Investment
£120,708First YearProfit From Rental Income
£-49,212
↘ -41%After 5 Years
Change In Property Value
£66,486
↗ 28%After 5 Years
Return On Investment
14%
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 | £9,753 | £9,803 | £9,844 | £9,885 | £9,928 | £49,212 |
| Profit Before Tax | £-9,753 | £-9,803 | £-9,844 | £-9,885 | £-9,928 | £-49,212 |
| Profit After Tax | £-9,753 | £-9,803 | £-9,844 | £-9,885 | £-9,928 | £-49,212 |
| Change In Property Value | £7,229 | £12,409 | £15,635 | £16,573 | £14,640 | £66,486 |
| Net Return | £-2,524 | £2,606 | £5,792 | £6,688 | £4,712 | £17,274 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change