Flat
LS11
1 bed
1 bath
Leeds LS11
Initial Investment
£135,070First YearProfit From Rental Income
£-52,920
↘ -39%After 5 Years
Change In Property Value
£72,846
↗ 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 | £10,494 | £10,544 | £10,585 | £10,627 | £10,670 | £52,920 |
| Profit Before Tax | £-10,494 | £-10,544 | £-10,585 | £-10,627 | £-10,670 | £-52,920 |
| Profit After Tax | £-10,494 | £-10,544 | £-10,585 | £-10,627 | £-10,670 | £-52,920 |
| Change In Property Value | £7,920 | £13,596 | £17,131 | £18,159 | £16,040 | £72,846 |
| Net Return | £-2,574 | £3,052 | £6,546 | £7,532 | £5,371 | £19,926 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| 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