Flat
LS11
1 bed
1 bath
Plot 225 Temple Yard, Leeds LS11
Initial Investment
£93,958First YearProfit From Rental Income
£-48,323
↘ -51%After 5 Years
Change In Property Value
£37,923
↗ 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 | £9,576 | £9,622 | £9,665 | £9,709 | £9,751 | £48,323 |
| Profit Before Tax | £-9,576 | £-9,622 | £-9,665 | £-9,709 | £-9,751 | £-48,323 |
| Profit After Tax | £-9,576 | £-9,622 | £-9,665 | £-9,709 | £-9,751 | £-48,323 |
| Change In Property Value | £3,819 | £3,895 | £7,947 | £10,331 | £11,932 | £37,923 |
| Net Return | £-5,757 | £-5,727 | £-1,718 | £622 | £2,180 | £-10,400 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| 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