Flat
BR2
0 beds
0 baths
Plot 29 At Layhams Farm, Keston, Greater London BR26Ar BR2
London, England · BR2
View property listing
Initial Investment
£2,800First YearProfit From Rental Income
£-9,791
↘ -350%After 5 Years
Change In Property Value
£818
↗ 14%After 5 Years
Return On Investment
-320%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £348 | £353 | £359 | £367 | £377 | £1,804 |
| Total Expenses | £2,228 | £2,278 | £2,320 | £2,363 | £2,406 | £11,595 |
| Profit Before Tax | £-1,880 | £-1,925 | £-1,961 | £-1,995 | £-2,030 | £-9,791 |
| Profit After Tax | £-1,880 | £-1,925 | £-1,961 | £-1,995 | £-2,030 | £-9,791 |
| Change In Property Value | £0 | £120 | £214 | £285 | £199 | £818 |
| Net Return | £-1,880 | £-1,805 | £-1,747 | £-1,710 | £-1,831 | £-8,973 |
| Return From Rental Income (%) | -67% | -69% | -70% | -71% | -72% | -350% |
| Total Net Return (%) | -67% | -64% | -62% | -61% | -65% | -320% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change