Flat
LS11
2 beds
1 bath
Plot 423 Temple Yard, Leeds LS11
Initial Investment
£111,613First YearProfit From Rental Income
£-46,477
↘ -42%After 5 Years
Change In Property Value
£61,795
↗ 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 | £9,206 | £9,256 | £9,297 | £9,338 | £9,381 | £46,477 |
| Profit Before Tax | £-9,206 | £-9,256 | £-9,297 | £-9,338 | £-9,381 | £-46,477 |
| Profit After Tax | £-9,206 | £-9,256 | £-9,297 | £-9,338 | £-9,381 | £-46,477 |
| Change In Property Value | £6,719 | £11,533 | £14,532 | £15,404 | £13,607 | £61,795 |
| Net Return | £-2,487 | £2,278 | £5,236 | £6,066 | £4,226 | £15,318 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 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