Flat
LS11
2 beds
1 bath
Plot 116 Temple Yard, Leeds LS11
Initial Investment
£118,033First YearProfit From Rental Income
£-48,408
↘ -41%After 5 Years
Change In Property Value
£65,106
↗ 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 | £9,592 | £9,642 | £9,683 | £9,725 | £9,767 | £48,408 |
| Profit Before Tax | £-9,592 | £-9,642 | £-9,683 | £-9,725 | £-9,767 | £-48,408 |
| Profit After Tax | £-9,592 | £-9,642 | £-9,683 | £-9,725 | £-9,767 | £-48,408 |
| Change In Property Value | £7,079 | £12,151 | £15,311 | £16,229 | £14,336 | £65,106 |
| Net Return | £-2,513 | £2,510 | £5,628 | £6,505 | £4,569 | £16,698 |
| 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