Flat
LS11
2 beds
1 bath
Plot 127 Temple Yard, Leeds LS11
Initial Investment
£119,638First YearProfit From Rental Income
£-48,890
↘ -41%After 5 Years
Change In Property Value
£65,934
↗ 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 | £9,688 | £9,738 | £9,779 | £9,821 | £9,864 | £48,890 |
| Profit Before Tax | £-9,688 | £-9,738 | £-9,779 | £-9,821 | £-9,864 | £-48,890 |
| Profit After Tax | £-9,688 | £-9,738 | £-9,779 | £-9,821 | £-9,864 | £-48,890 |
| Change In Property Value | £7,169 | £12,306 | £15,505 | £16,436 | £14,518 | £65,934 |
| Net Return | £-2,520 | £2,568 | £5,726 | £6,615 | £4,655 | £17,044 |
| 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