Flat
LS11
2 beds
1 bath
Plot 213 Temple Yard, Leeds LS11
Initial Investment
£117,498First YearProfit From Rental Income
£-57,051
↘ -49%After 5 Years
Change In Property Value
£46,662
↗ 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 | £11,322 | £11,368 | £11,411 | £11,454 | £11,497 | £57,051 |
| Profit Before Tax | £-11,322 | £-11,368 | £-11,411 | £-11,454 | £-11,497 | £-57,051 |
| Profit After Tax | £-11,322 | £-11,368 | £-11,411 | £-11,454 | £-11,497 | £-57,051 |
| Change In Property Value | £4,699 | £4,793 | £9,778 | £12,711 | £14,681 | £46,662 |
| Net Return | £-6,623 | £-6,575 | £-1,633 | £1,257 | £3,184 | £-10,390 |
| 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