LS7 Chapel Allerton, Chapeltown, Little London, Meanwood, Potternewton, Scott Hall, Sheepscar cash flow analysis

Customise this data

Cash Flow Chart

Cash Flow Analysis

Transaction Amount
Completion Price £133,395
Input Equity (£33,349)
Total Input Equity (£33,349)
Item On Purchase On Completion Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
Property Price/Value £133,395 £133,395 £133,395 £133,395 £133,395 £133,395 £133,395 £133,395 £133,395 £133,395 £133,395 £133,395
Finance Amount £100,046 £100,046 £97,058 £93,916 £90,614 £87,142 £83,493 £79,658 £75,626 £71,388 £66,933 £62,250
Monthly Mortgage   (£660) (£660) (£660) (£660) (£660) (£660) (£660) (£660) (£660) (£660) (£660)
Monthly Rental   £709 £709 £709 £709 £709 £709 £709 £709 £709 £709 £709
Yield to Purchase Price %   6.38% 6.38% 6.38% 6.38% 6.38% 6.38% 6.38% 6.38% 6.38% 6.38% 6.38%
Yield to Property Value %   6.38% 6.38% 6.38% 6.38% 6.38% 6.38% 6.38% 6.38% 6.38% 6.38% 6.38%
Gross Monthly Cashflow   £48 £48 £48 £48 £48 £48 £48 £48 £48 £48 £48
Gross Annual Cashflow   £581 £581 £581 £581 £581 £581 £581 £581 £581 £581 £581
Gross Annual Expenses                        
Annual Management Expenses   (£476) (£476) (£476) (£476) (£476) (£476) (£476) (£476) (£476) (£476) (£476)
Gross Annual Cashflow less Expenses   £156 £156 £156 £156 £156 £156 £156 £156 £156 £156 £156
Vacancy Expenses                        
Net Annual Cashflow   £156 £156 £156 £156 £156 £156 £156 £156 £156 £156 £156
Taxable Income   £581 £581 £581 £581 £581 £581 £581 £581 £581 £581 £581
Tax Payable                        
Net Annual Cashflow Less Tax   £156 £156 £156 £156 £156 £156 £156 £156 £156 £156 £156
Net Yield %   0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12%
Debt Coverage Ratio (1:x)   1.02 1.02 1.02 1.02 1.02 1.02 1.02 1.02 1.02 1.02 1.02
Personal Equity £33,349 £33,349 £36,337 £39,479 £42,781 £46,253 £49,902 £53,737 £57,769 £62,007 £66,462 £71,145
Effective Gearing % 75.00% 75.00% 72.76% 70.40% 67.93% 65.33% 62.59% 59.72% 56.69% 53.52% 50.18% 46.67%
Potential Profit   £105 £3,093 £6,235 £9,537 £13,009 £16,657 £20,493 £24,525 £28,763 £33,218 £37,901
Return on Investment %   0.31% 9.28% 18.70% 28.60% 39.01% 49.95% 61.45% 73.54% 86.25% 99.61% 113.65%
Cumulative Inflation Rate %     2.00% 4.04% 6.12% 8.24% 10.41% 12.62% 14.87% 17.17% 19.51% 21.90%
Real Potential Profit   £105 £3,032 £5,988 £8,976 £11,999 £15,057 £18,154 £21,291 £24,470 £27,695 £30,968
Real Return on Investment %   0.31% 9.09% 17.96% 26.92% 35.98% 45.15% 54.44% 63.84% 73.38% 83.05% 92.86%