Flat
LS10
0 beds
1 bath
Plot 4 Sheaf Street, Leeds LS10
Initial Investment
£45,640First YearProfit From Rental Income
£-28,892
↘ -63%After 5 Years
Change In Property Value
£18,470
↗ 20%After 5 Years
Return On Investment
-23%
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 | £5,690 | £5,736 | £5,779 | £5,823 | £5,865 | £28,892 |
| Profit Before Tax | £-5,690 | £-5,736 | £-5,779 | £-5,823 | £-5,865 | £-28,892 |
| Profit After Tax | £-5,690 | £-5,736 | £-5,779 | £-5,823 | £-5,865 | £-28,892 |
| Change In Property Value | £1,860 | £1,897 | £3,870 | £5,031 | £5,811 | £18,470 |
| Net Return | £-3,830 | £-3,839 | £-1,908 | £-791 | £-54 | £-10,422 |
| Return From Rental Income (%) | -12% | -13% | -13% | -13% | -13% | -63% |
| Total Net Return (%) | -8% | -8% | -4% | -2% | 0% | -23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change