Flat
LS11
2 beds
1 bath
Plot 125 Temple Yard, Leeds LS11
Initial Investment
£118,033First YearProfit From Rental Income
£-57,250
↘ -49%After 5 Years
Change In Property Value
£46,860
↗ 20%After 5 Years
Return On Investment
-9%
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 | £11,361 | £11,407 | £11,450 | £11,494 | £11,537 | £57,250 |
| Profit Before Tax | £-11,361 | £-11,407 | £-11,450 | £-11,494 | £-11,537 | £-57,250 |
| Profit After Tax | £-11,361 | £-11,407 | £-11,450 | £-11,494 | £-11,537 | £-57,250 |
| Change In Property Value | £4,719 | £4,813 | £9,819 | £12,765 | £14,744 | £46,860 |
| Net Return | £-6,642 | £-6,594 | £-1,631 | £1,271 | £3,207 | £-10,389 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change