Flat
LS11
1 bed
1 bath
Plot 225 Temple Yard, Leeds LS11
Initial Investment
£93,958First YearProfit From Rental Income
£-41,168
↘ -44%After 5 Years
Change In Property Value
£52,689
↗ 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 | £8,144 | £8,194 | £8,235 | £8,277 | £8,319 | £41,168 |
| Profit Before Tax | £-8,144 | £-8,194 | £-8,235 | £-8,277 | £-8,319 | £-41,168 |
| Profit After Tax | £-8,144 | £-8,194 | £-8,235 | £-8,277 | £-8,319 | £-41,168 |
| Change In Property Value | £5,729 | £9,834 | £12,391 | £13,134 | £11,602 | £52,689 |
| Net Return | £-2,415 | £1,640 | £4,156 | £4,858 | £3,283 | £11,521 |
| 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