Flat
LS11
2 beds
1 bath
Plot 213 Temple Yard, Leeds LS11
Initial Investment
£117,498First YearProfit From Rental Income
£-48,247
↘ -41%After 5 Years
Change In Property Value
£64,830
↗ 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 | £9,560 | £9,610 | £9,651 | £9,692 | £9,735 | £48,247 |
| Profit Before Tax | £-9,560 | £-9,610 | £-9,651 | £-9,692 | £-9,735 | £-48,247 |
| Profit After Tax | £-9,560 | £-9,610 | £-9,651 | £-9,692 | £-9,735 | £-48,247 |
| Change In Property Value | £7,049 | £12,100 | £15,246 | £16,161 | £14,275 | £64,830 |
| Net Return | £-2,511 | £2,490 | £5,595 | £6,468 | £4,540 | £16,583 |
| 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