Flat
LS11
1 bed
1 bath
Leeds LS11
Initial Investment
£135,070First YearProfit From Rental Income
£-62,814
↘ -47%After 5 Years
Change In Property Value
£52,431
↗ 20%After 5 Years
Return On Investment
-8%
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 | £12,474 | £12,520 | £12,563 | £12,607 | £12,650 | £62,814 |
| Profit Before Tax | £-12,474 | £-12,520 | £-12,563 | £-12,607 | £-12,650 | £-62,814 |
| Profit After Tax | £-12,474 | £-12,520 | £-12,563 | £-12,607 | £-12,650 | £-62,814 |
| Change In Property Value | £5,280 | £5,386 | £10,987 | £14,283 | £16,496 | £52,431 |
| Net Return | £-7,194 | £-7,135 | £-1,577 | £1,676 | £3,847 | £-10,383 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -47% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change