Flat
LS11
1 bed
1 bath
Plot 312 Temple Yard, Leeds LS11
Initial Investment
£95,028First YearProfit From Rental Income
£-48,720
↘ -51%After 5 Years
Change In Property Value
£38,320
↗ 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 | £9,655 | £9,701 | £9,744 | £9,788 | £9,831 | £48,720 |
| Profit Before Tax | £-9,655 | £-9,701 | £-9,744 | £-9,788 | £-9,831 | £-48,720 |
| Profit After Tax | £-9,655 | £-9,701 | £-9,744 | £-9,788 | £-9,831 | £-48,720 |
| Change In Property Value | £3,859 | £3,936 | £8,030 | £10,439 | £12,057 | £38,320 |
| Net Return | £-5,796 | £-5,765 | £-1,714 | £651 | £2,226 | £-10,399 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| 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