Flat
SE10
3 beds
2 baths
Peninsula Riverfront, 4 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£741,299First YearProfit From Rental Income
£-178,161
↘ -24%After 5 Years
Change In Property Value
£287,659
↗ 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 | £35,542 | £35,592 | £35,633 | £35,675 | £35,718 | £178,161 |
| Profit Before Tax | £-35,542 | £-35,592 | £-35,633 | £-35,675 | £-35,718 | £-178,161 |
| Profit After Tax | £-35,542 | £-35,592 | £-35,633 | £-35,675 | £-35,718 | £-178,161 |
| Change In Property Value | £31,275 | £53,689 | £67,648 | £71,707 | £63,341 | £287,659 |
| Net Return | £-4,267 | £18,096 | £32,014 | £36,031 | £27,623 | £109,498 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| 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