Flat
LS11
0 beds
1 bath
Plot 105 Temple Yard, Leeds LS11
Initial Investment
£79,350First YearProfit From Rental Income
£-42,679
↘ -54%After 5 Years
Change In Property Value
£32,273
↗ 20%After 5 Years
Return On Investment
-13%
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 | £8,447 | £8,493 | £8,536 | £8,580 | £8,623 | £42,679 |
| Profit Before Tax | £-8,447 | £-8,493 | £-8,536 | £-8,580 | £-8,623 | £-42,679 |
| Profit After Tax | £-8,447 | £-8,493 | £-8,536 | £-8,580 | £-8,623 | £-42,679 |
| Change In Property Value | £3,250 | £3,315 | £6,763 | £8,791 | £10,154 | £32,273 |
| Net Return | £-5,197 | £-5,178 | £-1,774 | £211 | £1,531 | £-10,406 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -7% | -7% | -2% | 0% | 2% | -13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change