Flat
BR2
0 beds
0 baths
Blackness Lane, Keston BR2
London, England · BR2
View property listing
Initial Investment
£2,200First YearProfit From Rental Income
£-10,029
↘ -456%After 5 Years
Change In Property Value
£545
↗ 14%After 5 Years
Return On Investment
-431%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £228 | £231 | £235 | £241 | £247 | £1,182 |
| Total Expenses | £2,152 | £2,202 | £2,243 | £2,286 | £2,329 | £11,211 |
| Profit Before Tax | £-1,924 | £-1,970 | £-2,008 | £-2,045 | £-2,082 | £-10,029 |
| Profit After Tax | £-1,924 | £-1,970 | £-2,008 | £-2,045 | £-2,082 | £-10,029 |
| Change In Property Value | £0 | £80 | £143 | £190 | £132 | £545 |
| Net Return | £-1,923 | £-1,890 | £-1,865 | £-1,855 | £-1,950 | £-9,484 |
| Return From Rental Income (%) | -87% | -90% | -91% | -93% | -95% | -456% |
| Total Net Return (%) | -87% | -86% | -85% | -84% | -89% | -431% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change