Flat
LS10
1 bed
1 bath
Plot 4 Thorpe Lane, Leeds LS10
Initial Investment
£59,320First YearProfit From Rental Income
£-34,546
↘ -58%After 5 Years
Change In Property Value
£24,130
↗ 20%After 5 Years
Return On Investment
-18%
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 | £6,821 | £6,867 | £6,909 | £6,953 | £6,996 | £34,546 |
| Profit Before Tax | £-6,821 | £-6,867 | £-6,909 | £-6,953 | £-6,996 | £-34,546 |
| Profit After Tax | £-6,821 | £-6,867 | £-6,909 | £-6,953 | £-6,996 | £-34,546 |
| Change In Property Value | £2,430 | £2,479 | £5,056 | £6,573 | £7,592 | £24,130 |
| Net Return | £-4,391 | £-4,388 | £-1,853 | £-380 | £596 | £-10,416 |
| Return From Rental Income (%) | -11% | -12% | -12% | -12% | -12% | -58% |
| Total Net Return (%) | -7% | -7% | -3% | -1% | 1% | -18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change