Flat
LS11
2 beds
1 bath
Plot 226 Temple Yard, Leeds LS11
Initial Investment
£115,385First YearProfit From Rental Income
£-56,268
↘ -49%After 5 Years
Change In Property Value
£45,877
↗ 20%After 5 Years
Return On Investment
-9%
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 | £11,165 | £11,211 | £11,254 | £11,298 | £11,340 | £56,268 |
| Profit Before Tax | £-11,165 | £-11,211 | £-11,254 | £-11,298 | £-11,340 | £-56,268 |
| Profit After Tax | £-11,165 | £-11,211 | £-11,254 | £-11,298 | £-11,340 | £-56,268 |
| Change In Property Value | £4,620 | £4,712 | £9,613 | £12,497 | £14,434 | £45,877 |
| Net Return | £-6,545 | £-6,499 | £-1,641 | £1,200 | £3,094 | £-10,391 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change