Flat
LS11
2 beds
2 baths
Plot 409 Water Lane, Leeds LS11
Initial Investment
£124,747First YearProfit From Rental Income
£-59,739
↘ -48%After 5 Years
Change In Property Value
£49,353
↗ 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 | £11,859 | £11,905 | £11,948 | £11,992 | £12,035 | £59,739 |
| Profit Before Tax | £-11,859 | £-11,905 | £-11,948 | £-11,992 | £-12,035 | £-59,739 |
| Profit After Tax | £-11,859 | £-11,905 | £-11,948 | £-11,992 | £-12,035 | £-59,739 |
| Change In Property Value | £4,970 | £5,069 | £10,342 | £13,444 | £15,528 | £49,353 |
| Net Return | £-6,889 | £-6,836 | £-1,607 | £1,452 | £3,493 | £-10,387 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -6% | -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