Flat
SE10
2 beds
2 baths
No.1 Upper Riverside, 18 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£487,999First YearProfit From Rental Income
£-129,497
↘ -27%After 5 Years
Change In Property Value
£204,190
↗ 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 | £25,810 | £25,860 | £25,901 | £25,942 | £25,985 | £129,497 |
| Profit Before Tax | £-25,810 | £-25,860 | £-25,901 | £-25,942 | £-25,985 | £-129,497 |
| Profit After Tax | £-25,810 | £-25,860 | £-25,901 | £-25,942 | £-25,985 | £-129,497 |
| Change In Property Value | £22,200 | £38,110 | £48,019 | £50,900 | £44,961 | £204,190 |
| Net Return | £-3,610 | £12,251 | £22,118 | £24,957 | £18,976 | £74,693 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 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