Flat
LS11
2 beds
1 bath
Plot 127 Temple Yard, Leeds LS11
Initial Investment
£119,638First YearProfit From Rental Income
£-57,845
↘ -48%After 5 Years
Change In Property Value
£47,456
↗ 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 | £11,480 | £11,526 | £11,569 | £11,613 | £11,656 | £57,845 |
| Profit Before Tax | £-11,480 | £-11,526 | £-11,569 | £-11,613 | £-11,656 | £-57,845 |
| Profit After Tax | £-11,480 | £-11,526 | £-11,569 | £-11,613 | £-11,656 | £-57,845 |
| Change In Property Value | £4,779 | £4,875 | £9,944 | £12,927 | £14,931 | £47,456 |
| Net Return | £-6,701 | £-6,652 | £-1,625 | £1,314 | £3,275 | £-10,389 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| 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