Flat
SE17
1 bed
1 bath
Bmv London Investment, London SE17
Initial Investment
£213,012First YearProfit From Rental Income
£-70,769
↘ -33%After 5 Years
Change In Property Value
£103,461
↗ 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 | £14,064 | £14,114 | £14,155 | £14,197 | £14,239 | £70,769 |
| Profit Before Tax | £-14,064 | £-14,114 | £-14,155 | £-14,197 | £-14,239 | £-70,769 |
| Profit After Tax | £-14,064 | £-14,114 | £-14,155 | £-14,197 | £-14,239 | £-70,769 |
| Change In Property Value | £11,249 | £19,310 | £24,331 | £25,790 | £22,781 | £103,461 |
| Net Return | £-2,816 | £5,196 | £10,175 | £11,593 | £8,542 | £32,691 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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