Flat
SE17
1 bed
1 bath
Bmv London Investment, London SE17
Initial Investment
£213,012First YearProfit From Rental Income
£-84,824
↘ -40%After 5 Years
Change In Property Value
£74,466
↗ 20%After 5 Years
Return On Investment
-5%
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 | £16,876 | £16,922 | £16,965 | £17,009 | £17,052 | £84,824 |
| Profit Before Tax | £-16,876 | £-16,922 | £-16,965 | £-17,009 | £-17,052 | £-84,824 |
| Profit After Tax | £-16,876 | £-16,922 | £-16,965 | £-17,009 | £-17,052 | £-84,824 |
| Change In Property Value | £7,499 | £7,649 | £15,604 | £20,285 | £23,429 | £74,466 |
| Net Return | £-9,377 | £-9,273 | £-1,361 | £3,276 | £6,378 | £-10,358 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change