Flat
LS11
2 beds
2 baths
Plot 315 Temple Yard, Leeds LS11
Initial Investment
£123,677First YearProfit From Rental Income
£-59,343
↘ -48%After 5 Years
Change In Property Value
£48,956
↗ 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 | £11,780 | £11,826 | £11,869 | £11,913 | £11,955 | £59,343 |
| Profit Before Tax | £-11,780 | £-11,826 | £-11,869 | £-11,913 | £-11,955 | £-59,343 |
| Profit After Tax | £-11,780 | £-11,826 | £-11,869 | £-11,913 | £-11,955 | £-59,343 |
| Change In Property Value | £4,930 | £5,029 | £10,258 | £13,336 | £15,403 | £48,956 |
| Net Return | £-6,850 | £-6,797 | £-1,611 | £1,423 | £3,448 | £-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