Flat
LS11
0 beds
1 bath
Plot 101 Temple Yard, Leeds LS11
Initial Investment
£80,850First YearProfit From Rental Income
£-37,074
↘ -46%After 5 Years
Change In Property Value
£45,667
↗ 28%After 5 Years
Return On Investment
11%
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 | £7,325 | £7,375 | £7,416 | £7,458 | £7,500 | £37,074 |
| Profit Before Tax | £-7,325 | £-7,375 | £-7,416 | £-7,458 | £-7,500 | £-37,074 |
| Profit After Tax | £-7,325 | £-7,375 | £-7,416 | £-7,458 | £-7,500 | £-37,074 |
| Change In Property Value | £4,965 | £8,523 | £10,739 | £11,384 | £10,056 | £45,667 |
| Net Return | £-2,360 | £1,148 | £3,323 | £3,926 | £2,555 | £8,593 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change