Flat
SE10
1 bed
1 bath
Greenwich Peninsula, River Way SE10
Initial Investment
£349,834First YearProfit From Rental Income
£-100,057
↘ -29%After 5 Years
Change In Property Value
£153,694
↗ 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 | £19,921 | £19,971 | £20,012 | £20,054 | £20,097 | £100,057 |
| Profit Before Tax | £-19,921 | £-19,971 | £-20,012 | £-20,054 | £-20,097 | £-100,057 |
| Profit After Tax | £-19,921 | £-19,971 | £-20,012 | £-20,054 | £-20,097 | £-100,057 |
| Change In Property Value | £16,710 | £28,686 | £36,144 | £38,312 | £33,843 | £153,694 |
| Net Return | £-3,211 | £8,714 | £16,131 | £18,258 | £13,746 | £53,637 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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