Flat
LS11
1 bed
1 bath
Plot 301 Temple Yard, Leeds LS11
Initial Investment
£91,845First YearProfit From Rental Income
£-47,539
↘ -52%After 5 Years
Change In Property Value
£37,139
↗ 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 | £9,419 | £9,465 | £9,508 | £9,552 | £9,595 | £47,539 |
| Profit Before Tax | £-9,419 | £-9,465 | £-9,508 | £-9,552 | £-9,595 | £-47,539 |
| Profit After Tax | £-9,419 | £-9,465 | £-9,508 | £-9,552 | £-9,595 | £-47,539 |
| Change In Property Value | £3,740 | £3,815 | £7,782 | £10,117 | £11,685 | £37,139 |
| Net Return | £-5,679 | £-5,650 | £-1,726 | £565 | £2,090 | £-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