Flat
SE17
1 bed
1 bath
Bmv London Investment, London SE17
Initial Investment
£231,677First YearProfit From Rental Income
£-74,880
↘ -32%After 5 Years
Change In Property Value
£110,511
↗ 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 | £14,886 | £14,936 | £14,977 | £15,019 | £15,062 | £74,880 |
| Profit Before Tax | £-14,886 | £-14,936 | £-14,977 | £-15,019 | £-15,062 | £-74,880 |
| Profit After Tax | £-14,886 | £-14,936 | £-14,977 | £-15,019 | £-15,062 | £-74,880 |
| Change In Property Value | £12,015 | £20,626 | £25,988 | £27,548 | £24,334 | £110,511 |
| Net Return | £-2,871 | £5,690 | £11,011 | £12,529 | £9,272 | £35,631 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -7% | -32% |
| 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