Flat
SE10
2 beds
2 baths
Peninsula Riverfront, 4 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£561,549First YearProfit From Rental Income
£-144,378
↘ -26%After 5 Years
Change In Property Value
£229,713
↗ 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 | £28,786 | £28,836 | £28,877 | £28,919 | £28,961 | £144,378 |
| Profit Before Tax | £-28,786 | £-28,836 | £-28,877 | £-28,919 | £-28,961 | £-144,378 |
| Profit After Tax | £-28,786 | £-28,836 | £-28,877 | £-28,919 | £-28,961 | £-144,378 |
| Change In Property Value | £24,975 | £42,874 | £54,021 | £57,262 | £50,582 | £229,713 |
| Net Return | £-3,811 | £14,038 | £25,144 | £28,344 | £21,620 | £85,336 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -1% | 2% | 4% | 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