Flat
BR2
0 beds
0 baths
Plot At Layham Road, Keston, Greater London BR26Ar BR2
London, England · BR2
View property listing
Initial Investment
£5,500First YearProfit From Rental Income
£-8,832
↘ -161%After 5 Years
Change In Property Value
£2,045
↗ 14%After 5 Years
Return On Investment
-123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £864 | £877 | £890 | £912 | £935 | £4,479 |
| Total Expenses | £2,569 | £2,620 | £2,663 | £2,707 | £2,752 | £13,310 |
| Profit Before Tax | £-1,705 | £-1,743 | £-1,773 | £-1,794 | £-1,816 | £-8,832 |
| Profit After Tax | £-1,705 | £-1,743 | £-1,773 | £-1,794 | £-1,816 | £-8,832 |
| Change In Property Value | £0 | £300 | £536 | £713 | £496 | £2,045 |
| Net Return | £-1,705 | £-1,443 | £-1,237 | £-1,082 | £-1,320 | £-6,787 |
| Return From Rental Income (%) | -31% | -32% | -32% | -33% | -33% | -161% |
| Total Net Return (%) | -31% | -26% | -22% | -20% | -24% | -123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change