Flat
LS11
1 bed
1 bath
Plot 109 Temple Yard, Leeds LS11
Initial Investment
£92,112First YearProfit From Rental Income
£-47,639
↘ -52%After 5 Years
Change In Property Value
£37,238
↗ 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 | £9,439 | £9,485 | £9,528 | £9,572 | £9,615 | £47,639 |
| Profit Before Tax | £-9,439 | £-9,485 | £-9,528 | £-9,572 | £-9,615 | £-47,639 |
| Profit After Tax | £-9,439 | £-9,485 | £-9,528 | £-9,572 | £-9,615 | £-47,639 |
| Change In Property Value | £3,750 | £3,825 | £7,803 | £10,144 | £11,716 | £37,238 |
| Net Return | £-5,689 | £-5,660 | £-1,725 | £572 | £2,102 | £-10,400 |
| 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