Flat
SE10
2 beds
2 baths
Peninsula Riverfront, 4 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£561,549First YearProfit From Rental Income
£-175,590
↘ -31%After 5 Years
Change In Property Value
£165,337
↗ 20%After 5 Years
Return On Investment
-2%
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 | £35,029 | £35,075 | £35,118 | £35,162 | £35,205 | £175,590 |
| Profit Before Tax | £-35,029 | £-35,075 | £-35,118 | £-35,162 | £-35,205 | £-175,590 |
| Profit After Tax | £-35,029 | £-35,075 | £-35,118 | £-35,162 | £-35,205 | £-175,590 |
| Change In Property Value | £16,650 | £16,983 | £34,645 | £45,039 | £52,020 | £165,337 |
| Net Return | £-18,379 | £-18,092 | £-473 | £9,877 | £16,815 | £-10,253 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change