Flat
LS11
1 bed
1 bath
Plot 201 Temple Yard, Leeds LS11
Initial Investment
£91,818First YearProfit From Rental Income
£-47,529
↘ -52%After 5 Years
Change In Property Value
£37,129
↗ 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 | £9,417 | £9,463 | £9,506 | £9,550 | £9,593 | £47,529 |
| Profit Before Tax | £-9,417 | £-9,463 | £-9,506 | £-9,550 | £-9,593 | £-47,529 |
| Profit After Tax | £-9,417 | £-9,463 | £-9,506 | £-9,550 | £-9,593 | £-47,529 |
| Change In Property Value | £3,739 | £3,814 | £7,780 | £10,114 | £11,682 | £37,129 |
| Net Return | £-5,678 | £-5,649 | £-1,726 | £564 | £2,089 | £-10,401 |
| 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