Semi Detached
LS20
2 beds
1 bath
Wells Road, Guiseley, Leeds LS20
Initial Investment
£122,848First YearProfit From Rental Income
£-42,019
↘ -34%After 5 Years
Change In Property Value
£67,590
↗ 28%After 5 Years
Return On Investment
21%
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 | £8,381 | £8,394 | £8,404 | £8,414 | £8,425 | £42,019 |
| Profit Before Tax | £-8,381 | £-8,394 | £-8,404 | £-8,414 | £-8,425 | £-42,019 |
| Profit After Tax | £-8,381 | £-8,394 | £-8,404 | £-8,414 | £-8,425 | £-42,019 |
| Change In Property Value | £7,349 | £12,615 | £15,895 | £16,848 | £14,883 | £67,590 |
| Net Return | £-1,033 | £4,221 | £7,491 | £8,434 | £6,458 | £25,571 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change