Flat
SE10
1 bed
1 bath
The Beacon, Greenwich Peninsula SE10
Initial Investment
£201,369First YearProfit From Rental Income
£-68,203
↘ -34%After 5 Years
Change In Property Value
£99,060
↗ 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 | £13,551 | £13,601 | £13,642 | £13,684 | £13,726 | £68,203 |
| Profit Before Tax | £-13,551 | £-13,601 | £-13,642 | £-13,684 | £-13,726 | £-68,203 |
| Profit After Tax | £-13,551 | £-13,601 | £-13,642 | £-13,684 | £-13,726 | £-68,203 |
| Change In Property Value | £10,770 | £18,489 | £23,296 | £24,693 | £21,812 | £99,060 |
| Net Return | £-2,781 | £4,888 | £9,654 | £11,010 | £8,086 | £30,856 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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