Flat
LS11
1 bed
1 bath
Plot 201 Temple Yard, Leeds LS11
Initial Investment
£91,818First YearProfit From Rental Income
£-40,525
↘ -44%After 5 Years
Change In Property Value
£51,586
↗ 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 | £8,015 | £8,065 | £8,106 | £8,148 | £8,191 | £40,525 |
| Profit Before Tax | £-8,015 | £-8,065 | £-8,106 | £-8,148 | £-8,191 | £-40,525 |
| Profit After Tax | £-8,015 | £-8,065 | £-8,106 | £-8,148 | £-8,191 | £-40,525 |
| Change In Property Value | £5,609 | £9,628 | £12,131 | £12,859 | £11,359 | £51,586 |
| Net Return | £-2,407 | £1,563 | £4,025 | £4,711 | £3,168 | £11,061 |
| 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