Flat
BR2
0 beds
0 baths
Plot At Layham Road, Keston, Greater London BR26Ar BR2
London, England · BR2
View property listing
Initial Investment
£4,600First YearProfit From Rental Income
£-9,133
↘ -199%After 5 Years
Change In Property Value
£1,636
↗ 14%After 5 Years
Return On Investment
-163%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £696 | £706 | £717 | £735 | £753 | £3,608 |
| Total Expenses | £2,456 | £2,507 | £2,549 | £2,592 | £2,637 | £12,741 |
| Profit Before Tax | £-1,760 | £-1,800 | £-1,832 | £-1,857 | £-1,884 | £-9,133 |
| Profit After Tax | £-1,760 | £-1,800 | £-1,832 | £-1,857 | £-1,884 | £-9,133 |
| Change In Property Value | £0 | £240 | £428 | £570 | £397 | £1,636 |
| Net Return | £-1,760 | £-1,560 | £-1,403 | £-1,287 | £-1,486 | £-7,497 |
| Return From Rental Income (%) | -38% | -39% | -40% | -40% | -41% | -199% |
| Total Net Return (%) | -38% | -34% | -31% | -28% | -32% | -163% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change