Flat
LS11
1 bed
1 bath
Leeds LS11
Initial Investment
£97,195First YearProfit From Rental Income
£-42,142
↘ -43%After 5 Years
Change In Property Value
£54,359
↗ 28%After 5 Years
Return On Investment
13%
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 | £8,338 | £8,388 | £8,429 | £8,471 | £8,514 | £42,142 |
| Profit Before Tax | £-8,338 | £-8,388 | £-8,429 | £-8,471 | £-8,514 | £-42,142 |
| Profit After Tax | £-8,338 | £-8,388 | £-8,429 | £-8,471 | £-8,514 | £-42,142 |
| Change In Property Value | £5,910 | £10,146 | £12,783 | £13,550 | £11,969 | £54,359 |
| Net Return | £-2,428 | £1,757 | £4,354 | £5,079 | £3,456 | £12,217 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -2% | 2% | 4% | 5% | 4% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change