Plot 5 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: 29
Initial Investment
£2,800First YearProfit From Rental Income
£-1,977
↘ -71%After 5 Years
Change In Property Value
£818
↗ 14%After 5 Years
Return On Investment
-40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £348 | £353 | £359 | £367 | £377 | £1,804 |
| Total Expenses | £732 | £745 | £756 | £768 | £779 | £3,780 |
| Profit Before Tax | £-384 | £-392 | £-398 | £-400 | £-402 | £-1,977 |
| Profit After Tax | £-384 | £-392 | £-398 | £-400 | £-402 | £-1,977 |
| Change In Property Value | £0 | £120 | £214 | £285 | £199 | £818 |
| Net Return | £-384 | £-272 | £-183 | £-115 | £-204 | £-1,159 |
| Return From Rental Income (%) | -14% | -14% | -14% | -14% | -14% | -71% |
| Total Net Return (%) | -14% | -10% | -7% | -4% | -7% | -40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change