Flat
LS11
2 beds
1 bath
Plot 418 Temple Yard, Leeds LS11
Initial Investment
£123,383First YearProfit From Rental Income
£-59,234
↘ -48%After 5 Years
Change In Property Value
£48,846
↗ 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 | £11,758 | £11,804 | £11,847 | £11,891 | £11,934 | £59,234 |
| Profit Before Tax | £-11,758 | £-11,804 | £-11,847 | £-11,891 | £-11,934 | £-59,234 |
| Profit After Tax | £-11,758 | £-11,804 | £-11,847 | £-11,891 | £-11,934 | £-59,234 |
| Change In Property Value | £4,919 | £5,017 | £10,235 | £13,306 | £15,369 | £48,846 |
| Net Return | £-6,839 | £-6,787 | £-1,612 | £1,415 | £3,435 | £-10,387 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -6% | -6% | -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