Plot 6 At Layhams Farm, Layhams Road, Keston BR26Ar BR2
View Property Listing
London, England, BR2
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_london: [0.001, 2, 3.5, 4.5, 3]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 24
Initial Investment
£2,500First YearProfit From Rental Income
£-2,092
↘ -84%After 5 Years
Change In Property Value
£682
↗ 14%After 5 Years
Return On Investment
-55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £288 | £292 | £297 | £304 | £312 | £1,493 |
| Total Expenses | £693 | £706 | £717 | £728 | £740 | £3,585 |
| Profit Before Tax | £-405 | £-414 | £-420 | £-424 | £-428 | £-2,092 |
| Profit After Tax | £-405 | £-414 | £-420 | £-424 | £-428 | £-2,092 |
| Change In Property Value | £0 | £100 | £179 | £238 | £165 | £682 |
| Net Return | £-405 | £-314 | £-242 | £-187 | £-262 | £-1,410 |
| Return From Rental Income (%) | -16% | -17% | -17% | -17% | -17% | -84% |
| Total Net Return (%) | -16% | -13% | -10% | -7% | -10% | -55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change