Flat
LS11
2 beds
2 baths
Plot 415 Temple Yard, Leeds LS11
Initial Investment
£120,173First YearProfit From Rental Income
£-58,043
↘ -48%After 5 Years
Change In Property Value
£47,655
↗ 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 | £11,520 | £11,566 | £11,609 | £11,653 | £11,695 | £58,043 |
| Profit Before Tax | £-11,520 | £-11,566 | £-11,609 | £-11,653 | £-11,695 | £-58,043 |
| Profit After Tax | £-11,520 | £-11,566 | £-11,609 | £-11,653 | £-11,695 | £-58,043 |
| Change In Property Value | £4,799 | £4,895 | £9,986 | £12,981 | £14,994 | £47,655 |
| Net Return | £-6,721 | £-6,671 | £-1,623 | £1,329 | £3,298 | £-10,389 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| 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