Flat
LS11
2 beds
2 baths
Plot 121 Temple Yard, Leeds LS11
Initial Investment
£118,060First YearProfit From Rental Income
£-57,260
↘ -49%After 5 Years
Change In Property Value
£46,870
↗ 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 | £11,363 | £11,409 | £11,452 | £11,496 | £11,539 | £57,260 |
| Profit Before Tax | £-11,363 | £-11,409 | £-11,452 | £-11,496 | £-11,539 | £-57,260 |
| Profit After Tax | £-11,363 | £-11,409 | £-11,452 | £-11,496 | £-11,539 | £-57,260 |
| Change In Property Value | £4,720 | £4,814 | £9,821 | £12,768 | £14,747 | £46,870 |
| Net Return | £-6,643 | £-6,595 | £-1,631 | £1,272 | £3,208 | £-10,389 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| 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