Flat
LS11
0 beds
1 bath
Plot 101 Temple Yard, Leeds LS11
Initial Investment
£80,850First YearProfit From Rental Income
£-43,274
↘ -54%After 5 Years
Change In Property Value
£32,869
↗ 20%After 5 Years
Return On Investment
-13%
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 | £8,566 | £8,612 | £8,655 | £8,699 | £8,742 | £43,274 |
| Profit Before Tax | £-8,566 | £-8,612 | £-8,655 | £-8,699 | £-8,742 | £-43,274 |
| Profit After Tax | £-8,566 | £-8,612 | £-8,655 | £-8,699 | £-8,742 | £-43,274 |
| Change In Property Value | £3,310 | £3,376 | £6,887 | £8,954 | £10,342 | £32,869 |
| Net Return | £-5,256 | £-5,236 | £-1,768 | £255 | £1,600 | £-10,405 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -7% | -6% | -2% | 0% | 2% | -13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change