Flat
LS11
1 bed
1 bath
Plot 204 Temple Yard, Leeds LS11
Initial Investment
£91,042First YearProfit From Rental Income
£-40,292
↘ -44%After 5 Years
Change In Property Value
£51,185
↗ 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 | £7,968 | £8,018 | £8,059 | £8,101 | £8,144 | £40,292 |
| Profit Before Tax | £-7,968 | £-8,018 | £-8,059 | £-8,101 | £-8,144 | £-40,292 |
| Profit After Tax | £-7,968 | £-8,018 | £-8,059 | £-8,101 | £-8,144 | £-40,292 |
| Change In Property Value | £5,565 | £9,553 | £12,037 | £12,759 | £11,271 | £51,185 |
| Net Return | £-2,403 | £1,535 | £3,978 | £4,658 | £3,127 | £10,894 |
| 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