Flat
SE17
2 beds
2 baths
Bmv London Investment, London, London SE17
Initial Investment
£380,789First YearProfit From Rental Income
£-129,072
↘ -34%After 5 Years
Change In Property Value
£118,765
↗ 20%After 5 Years
Return On Investment
-3%
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 | £25,726 | £25,772 | £25,815 | £25,858 | £25,901 | £129,072 |
| Profit Before Tax | £-25,726 | £-25,772 | £-25,815 | £-25,858 | £-25,901 | £-129,072 |
| Profit After Tax | £-25,726 | £-25,772 | £-25,815 | £-25,858 | £-25,901 | £-129,072 |
| Change In Property Value | £11,960 | £12,199 | £24,886 | £32,352 | £37,367 | £118,765 |
| Net Return | £-13,766 | £-13,572 | £-928 | £6,494 | £11,466 | £-10,307 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change