Flat
LS11
2 beds
1 bath
Plot 207 Temple Yard, Leeds LS11
Initial Investment
£119,103First YearProfit From Rental Income
£-48,730
↘ -41%After 5 Years
Change In Property Value
£65,658
↗ 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 | £9,656 | £9,706 | £9,747 | £9,789 | £9,832 | £48,730 |
| Profit Before Tax | £-9,656 | £-9,706 | £-9,747 | £-9,789 | £-9,832 | £-48,730 |
| Profit After Tax | £-9,656 | £-9,706 | £-9,747 | £-9,789 | £-9,832 | £-48,730 |
| Change In Property Value | £7,139 | £12,254 | £15,441 | £16,367 | £14,458 | £65,658 |
| Net Return | £-2,518 | £2,548 | £5,694 | £6,578 | £4,626 | £16,929 |
| 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