Flat
LS11
1 bed
1 bath
Plot 106 Temple Yard, Leeds LS11
Initial Investment
£93,423First YearProfit From Rental Income
£-48,125
↘ -52%After 5 Years
Change In Property Value
£37,725
↗ 20%After 5 Years
Return On Investment
-11%
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 | £9,536 | £9,582 | £9,625 | £9,669 | £9,712 | £48,125 |
| Profit Before Tax | £-9,536 | £-9,582 | £-9,625 | £-9,669 | £-9,712 | £-48,125 |
| Profit After Tax | £-9,536 | £-9,582 | £-9,625 | £-9,669 | £-9,712 | £-48,125 |
| Change In Property Value | £3,799 | £3,875 | £7,905 | £10,276 | £11,869 | £37,725 |
| Net Return | £-5,737 | £-5,707 | £-1,720 | £607 | £2,158 | £-10,400 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -52% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change