Flat
SE10
1 bed
1 bath
Peninsula Riverfront, 4 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£374,749First YearProfit From Rental Income
£-127,485
↘ -34%After 5 Years
Change In Property Value
£117,176
↗ 20%After 5 Years
Return On Investment
-3%
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 | £25,408 | £25,454 | £25,497 | £25,541 | £25,584 | £127,485 |
| Profit Before Tax | £-25,408 | £-25,454 | £-25,497 | £-25,541 | £-25,584 | £-127,485 |
| Profit After Tax | £-25,408 | £-25,454 | £-25,497 | £-25,541 | £-25,584 | £-127,485 |
| Change In Property Value | £11,800 | £12,036 | £24,553 | £31,919 | £36,867 | £117,176 |
| Net Return | £-13,608 | £-13,418 | £-944 | £6,378 | £11,283 | £-10,309 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change