Flat
SE17
2 beds
2 baths
Bmv London Investment, London SE17
Initial Investment
£382,677First YearProfit From Rental Income
£-107,055
↘ -28%After 5 Years
Change In Property Value
£165,697
↗ 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 | £21,321 | £21,371 | £21,412 | £21,454 | £21,497 | £107,055 |
| Profit Before Tax | £-21,321 | £-21,371 | £-21,412 | £-21,454 | £-21,497 | £-107,055 |
| Profit After Tax | £-21,321 | £-21,371 | £-21,412 | £-21,454 | £-21,497 | £-107,055 |
| Change In Property Value | £18,015 | £30,926 | £38,966 | £41,304 | £36,486 | £165,697 |
| Net Return | £-3,306 | £9,555 | £17,554 | £19,851 | £14,989 | £58,642 |
| 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