Flat
SE10
2 beds
2 baths
Peninsula Riverfront, 4 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£553,549First YearProfit From Rental Income
£-142,769
↘ -26%After 5 Years
Change In Property Value
£226,954
↗ 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 | £28,464 | £28,514 | £28,555 | £28,597 | £28,639 | £142,769 |
| Profit Before Tax | £-28,464 | £-28,514 | £-28,555 | £-28,597 | £-28,639 | £-142,769 |
| Profit After Tax | £-28,464 | £-28,514 | £-28,555 | £-28,597 | £-28,639 | £-142,769 |
| Change In Property Value | £24,675 | £42,359 | £53,372 | £56,574 | £49,974 | £226,954 |
| Net Return | £-3,789 | £13,845 | £24,817 | £27,978 | £21,335 | £84,185 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -1% | 3% | 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