Flat
LS11
1 bed
1 bath
Plot 204 Temple Yard, Leeds LS11
Initial Investment
£91,042First YearProfit From Rental Income
£-47,242
↘ -52%After 5 Years
Change In Property Value
£36,841
↗ 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 | £9,360 | £9,406 | £9,449 | £9,493 | £9,535 | £47,242 |
| Profit Before Tax | £-9,360 | £-9,406 | £-9,449 | £-9,493 | £-9,535 | £-47,242 |
| Profit After Tax | £-9,360 | £-9,406 | £-9,449 | £-9,493 | £-9,535 | £-47,242 |
| Change In Property Value | £3,710 | £3,784 | £7,720 | £10,036 | £11,591 | £36,841 |
| Net Return | £-5,650 | £-5,622 | £-1,729 | £543 | £2,056 | £-10,401 |
| 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