Flat
LS11
1 bed
1 bath
Plot 227 Temple Yard, Leeds LS11
Initial Investment
£91,283First YearProfit From Rental Income
£-47,331
↘ -52%After 5 Years
Change In Property Value
£36,930
↗ 20%After 5 Years
Return On Investment
-11%
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 | £9,378 | £9,424 | £9,467 | £9,510 | £9,553 | £47,331 |
| Profit Before Tax | £-9,378 | £-9,424 | £-9,467 | £-9,510 | £-9,553 | £-47,331 |
| Profit After Tax | £-9,378 | £-9,424 | £-9,467 | £-9,510 | £-9,553 | £-47,331 |
| Change In Property Value | £3,719 | £3,793 | £7,738 | £10,060 | £11,619 | £36,930 |
| Net Return | £-5,659 | £-5,630 | £-1,728 | £550 | £2,066 | £-10,401 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -52% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change