Flat
SE17
2 beds
2 baths
Bmv London Investment, London, London SE17
Initial Investment
£380,789First YearProfit From Rental Income
£-106,653
↘ -28%After 5 Years
Change In Property Value
£165,007
↗ 28%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £21,241 | £21,291 | £21,332 | £21,373 | £21,416 | £106,653 |
| Profit Before Tax | £-21,241 | £-21,291 | £-21,332 | £-21,373 | £-21,416 | £-106,653 |
| Profit After Tax | £-21,241 | £-21,291 | £-21,332 | £-21,373 | £-21,416 | £-106,653 |
| Change In Property Value | £17,940 | £30,797 | £38,804 | £41,132 | £36,334 | £165,007 |
| Net Return | £-3,301 | £9,506 | £17,473 | £19,759 | £14,918 | £58,355 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 2% | 5% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change