Flat
LS11
2 beds
1 bath
Plot 207 Temple Yard, Leeds LS11
Initial Investment
£116,455First YearProfit From Rental Income
£-56,665
↘ -49%After 5 Years
Change In Property Value
£46,275
↗ 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 | £11,244 | £11,290 | £11,333 | £11,377 | £11,420 | £56,665 |
| Profit Before Tax | £-11,244 | £-11,290 | £-11,333 | £-11,377 | £-11,420 | £-56,665 |
| Profit After Tax | £-11,244 | £-11,290 | £-11,333 | £-11,377 | £-11,420 | £-56,665 |
| Change In Property Value | £4,660 | £4,753 | £9,697 | £12,605 | £14,559 | £46,275 |
| Net Return | £-6,584 | £-6,537 | £-1,637 | £1,228 | £3,140 | £-10,390 |
| 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