Flat
LS11
0 beds
1 bath
Plot 105 Temple Yard, Leeds LS11
Initial Investment
£79,350First YearProfit From Rental Income
£-36,591
↘ -46%After 5 Years
Change In Property Value
£44,839
↗ 28%After 5 Years
Return On Investment
10%
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 | £7,228 | £7,278 | £7,319 | £7,361 | £7,404 | £36,591 |
| Profit Before Tax | £-7,228 | £-7,278 | £-7,319 | £-7,361 | £-7,404 | £-36,591 |
| Profit After Tax | £-7,228 | £-7,278 | £-7,319 | £-7,361 | £-7,404 | £-36,591 |
| Change In Property Value | £4,875 | £8,369 | £10,545 | £11,177 | £9,873 | £44,839 |
| Net Return | £-2,353 | £1,090 | £3,225 | £3,816 | £2,469 | £8,247 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change