Flat
LS11
1 bed
1 bath
Plot 111 Water Lane, Leeds LS11
Initial Investment
£69,160First YearProfit From Rental Income
£-38,613
↘ -56%After 5 Years
Change In Property Value
£28,202
↗ 20%After 5 Years
Return On Investment
-15%
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 | £7,634 | £7,680 | £7,723 | £7,767 | £7,809 | £38,613 |
| Profit Before Tax | £-7,634 | £-7,680 | £-7,723 | £-7,767 | £-7,809 | £-38,613 |
| Profit After Tax | £-7,634 | £-7,680 | £-7,723 | £-7,767 | £-7,809 | £-38,613 |
| Change In Property Value | £2,840 | £2,897 | £5,909 | £7,682 | £8,873 | £28,202 |
| Net Return | £-4,794 | £-4,783 | £-1,813 | £-84 | £1,064 | £-10,411 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -56% |
| Total Net Return (%) | -7% | -7% | -3% | 0% | 2% | -15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change