Flat
LS11
2 beds
2 baths
Plot 409 Water Lane, Leeds LS11
Initial Investment
£124,747First YearProfit From Rental Income
£-50,427
↘ -40%After 5 Years
Change In Property Value
£68,569
↗ 28%After 5 Years
Return On Investment
15%
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 | £9,995 | £10,045 | £10,086 | £10,128 | £10,171 | £50,427 |
| Profit Before Tax | £-9,995 | £-10,045 | £-10,086 | £-10,128 | £-10,171 | £-50,427 |
| Profit After Tax | £-9,995 | £-10,045 | £-10,086 | £-10,128 | £-10,171 | £-50,427 |
| Change In Property Value | £7,455 | £12,798 | £16,125 | £17,093 | £15,099 | £68,569 |
| Net Return | £-2,540 | £2,752 | £6,039 | £6,964 | £4,928 | £18,142 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change