Flat
SE17
1 bed
1 bath
Bmv London Investment, London SE17
Initial Investment
£231,677First YearProfit From Rental Income
£-89,892
↘ -39%After 5 Years
Change In Property Value
£79,541
↗ 20%After 5 Years
Return On Investment
-4%
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 | £17,890 | £17,936 | £17,979 | £18,023 | £18,065 | £89,892 |
| Profit Before Tax | £-17,890 | £-17,936 | £-17,979 | £-18,023 | £-18,065 | £-89,892 |
| Profit After Tax | £-17,890 | £-17,936 | £-17,979 | £-18,023 | £-18,065 | £-89,892 |
| Change In Property Value | £8,010 | £8,170 | £16,667 | £21,667 | £25,026 | £79,541 |
| Net Return | £-9,880 | £-9,766 | £-1,312 | £3,645 | £6,960 | £-10,352 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change