Flat
LS11
1 bed
1 bath
Plot 401 Temple Yard, Leeds LS11
Initial Investment
£92,380First YearProfit From Rental Income
£-47,738
↘ -52%After 5 Years
Change In Property Value
£37,337
↗ 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 | £9,459 | £9,505 | £9,548 | £9,592 | £9,634 | £47,738 |
| Profit Before Tax | £-9,459 | £-9,505 | £-9,548 | £-9,592 | £-9,634 | £-47,738 |
| Profit After Tax | £-9,459 | £-9,505 | £-9,548 | £-9,592 | £-9,634 | £-47,738 |
| Change In Property Value | £3,760 | £3,835 | £7,824 | £10,171 | £11,747 | £37,337 |
| Net Return | £-5,699 | £-5,670 | £-1,724 | £579 | £2,113 | £-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