Flat
SE17
2 beds
2 baths
Bmv London Investment, London SE17
Initial Investment
£382,677First YearProfit From Rental Income
£-129,567
↘ -34%After 5 Years
Change In Property Value
£119,261
↗ 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 | £25,825 | £25,871 | £25,914 | £25,958 | £26,000 | £129,567 |
| Profit Before Tax | £-25,825 | £-25,871 | £-25,914 | £-25,958 | £-26,000 | £-129,567 |
| Profit After Tax | £-25,825 | £-25,871 | £-25,914 | £-25,958 | £-26,000 | £-129,567 |
| Change In Property Value | £12,010 | £12,250 | £24,990 | £32,488 | £37,523 | £119,261 |
| Net Return | £-13,815 | £-13,621 | £-923 | £6,530 | £11,523 | £-10,306 |
| 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