Flat
BR2
0 beds
0 baths
Plot 6 At Layhams Farm, Layhams Road, Keston BR26Ar BR2
London, England · BR2
View property listing
Initial Investment
£2,500First YearProfit From Rental Income
£-9,910
↘ -396%After 5 Years
Change In Property Value
£682
↗ 14%After 5 Years
Return On Investment
-369%
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 | £2,190 | £2,240 | £2,282 | £2,324 | £2,368 | £11,403 |
| Profit Before Tax | £-1,902 | £-1,948 | £-1,985 | £-2,020 | £-2,056 | £-9,910 |
| Profit After Tax | £-1,902 | £-1,948 | £-1,985 | £-2,020 | £-2,056 | £-9,910 |
| Change In Property Value | £0 | £100 | £179 | £238 | £165 | £682 |
| Net Return | £-1,902 | £-1,848 | £-1,806 | £-1,782 | £-1,890 | £-9,229 |
| Return From Rental Income (%) | -76% | -78% | -79% | -81% | -82% | -396% |
| Total Net Return (%) | -76% | -74% | -72% | -71% | -76% | -369% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change