Flat
SE10
1 bed
1 bath
Peninsula Riverfront, 4 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£372,862First YearProfit From Rental Income
£-104,963
↘ -28%After 5 Years
Change In Property Value
£162,110
↗ 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 | £20,903 | £20,953 | £20,994 | £21,036 | £21,078 | £104,963 |
| Profit Before Tax | £-20,903 | £-20,953 | £-20,994 | £-21,036 | £-21,078 | £-104,963 |
| Profit After Tax | £-20,903 | £-20,953 | £-20,994 | £-21,036 | £-21,078 | £-104,963 |
| Change In Property Value | £17,625 | £30,256 | £38,123 | £40,410 | £35,696 | £162,110 |
| Net Return | £-3,278 | £9,303 | £17,129 | £19,375 | £14,617 | £57,147 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| 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