Flat
LS13
0 beds
0 baths
Land At Pollard Lane, Bramley, Leeds, West Yorkshire LS13
Initial Investment
£25,000First YearProfit From Rental Income
£-18,493
↘ -74%After 5 Years
Change In Property Value
£13,797
↗ 28%After 5 Years
Return On Investment
-19%
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 | £3,609 | £3,659 | £3,700 | £3,742 | £3,784 | £18,493 |
| Profit Before Tax | £-3,609 | £-3,659 | £-3,700 | £-3,742 | £-3,784 | £-18,493 |
| Profit After Tax | £-3,609 | £-3,659 | £-3,700 | £-3,742 | £-3,784 | £-18,493 |
| Change In Property Value | £1,500 | £2,575 | £3,245 | £3,439 | £3,038 | £13,797 |
| Net Return | £-2,109 | £-1,084 | £-455 | £-302 | £-746 | £-4,696 |
| Return From Rental Income (%) | -14% | -15% | -15% | -15% | -15% | -74% |
| Total Net Return (%) | -8% | -4% | -2% | -1% | -3% | -19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change