Flat
LS11
1 bed
1 bath
Leeds LS11
Initial Investment
£97,195First YearProfit From Rental Income
£-49,523
↘ -51%After 5 Years
Change In Property Value
£39,125
↗ 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 | £9,816 | £9,862 | £9,905 | £9,949 | £9,991 | £49,523 |
| Profit Before Tax | £-9,816 | £-9,862 | £-9,905 | £-9,949 | £-9,991 | £-49,523 |
| Profit After Tax | £-9,816 | £-9,862 | £-9,905 | £-9,949 | £-9,991 | £-49,523 |
| Change In Property Value | £3,940 | £4,019 | £8,198 | £10,658 | £12,310 | £39,125 |
| Net Return | £-5,876 | £-5,843 | £-1,707 | £709 | £2,318 | £-10,398 |
| 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