Flat
LS10
2 beds
2 baths
Plot 5 Sheaf Street, Leeds LS10
Initial Investment
£88,635First YearProfit From Rental Income
£-46,349
↘ -52%After 5 Years
Change In Property Value
£35,947
↗ 20%After 5 Years
Return On Investment
-12%
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 | £9,181 | £9,227 | £9,270 | £9,314 | £9,357 | £46,349 |
| Profit Before Tax | £-9,181 | £-9,227 | £-9,270 | £-9,314 | £-9,357 | £-46,349 |
| Profit After Tax | £-9,181 | £-9,227 | £-9,270 | £-9,314 | £-9,357 | £-46,349 |
| Change In Property Value | £3,620 | £3,692 | £7,532 | £9,792 | £11,310 | £35,947 |
| Net Return | £-5,561 | £-5,535 | £-1,738 | £478 | £1,953 | £-10,402 |
| Return From Rental Income (%) | -10% | -10% | -10% | -11% | -11% | -52% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change