Flat
BR2
0 beds
0 baths
Shire Lane, Keston BR2
London, England · BR2
View property listing
Initial Investment
£13,000First YearProfit From Rental Income
£-6,080
↘ -47%After 5 Years
Change In Property Value
£5,453
↗ 14%After 5 Years
Return On Investment
-5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,316 | £2,351 | £2,386 | £2,446 | £2,507 | £12,005 |
| Total Expenses | £3,519 | £3,572 | £3,617 | £3,664 | £3,713 | £18,085 |
| Profit Before Tax | £-1,203 | £-1,221 | £-1,231 | £-1,219 | £-1,206 | £-6,080 |
| Profit After Tax | £-1,203 | £-1,221 | £-1,231 | £-1,219 | £-1,206 | £-6,080 |
| Change In Property Value | £0 | £800 | £1,428 | £1,900 | £1,324 | £5,453 |
| Net Return | £-1,202 | £-421 | £197 | £682 | £117 | £-627 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -47% |
| Total Net Return (%) | -9% | -3% | 2% | 5% | 1% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change