Flat
LS11
2 beds
1 bath
Plot 418 Temple Yard, Leeds LS11
Initial Investment
£123,383First YearProfit From Rental Income
£-50,017
↘ -41%After 5 Years
Change In Property Value
£67,865
↗ 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 | £9,913 | £9,963 | £10,004 | £10,046 | £10,089 | £50,017 |
| Profit Before Tax | £-9,913 | £-9,963 | £-10,004 | £-10,046 | £-10,089 | £-50,017 |
| Profit After Tax | £-9,913 | £-9,963 | £-10,004 | £-10,046 | £-10,089 | £-50,017 |
| Change In Property Value | £7,379 | £12,666 | £15,960 | £16,917 | £14,944 | £67,865 |
| Net Return | £-2,535 | £2,703 | £5,955 | £6,871 | £4,855 | £17,849 |
| 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