Flat
SE10
2 beds
2 baths
Peninsula Riverfront, 4 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£651,299First YearProfit From Rental Income
£-197,412
↘ -30%After 5 Years
Change In Property Value
£187,184
↗ 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 | £39,394 | £39,440 | £39,483 | £39,527 | £39,569 | £197,412 |
| Profit Before Tax | £-39,394 | £-39,440 | £-39,483 | £-39,527 | £-39,569 | £-197,412 |
| Profit After Tax | £-39,394 | £-39,440 | £-39,483 | £-39,527 | £-39,569 | £-197,412 |
| Change In Property Value | £18,850 | £19,227 | £39,223 | £50,990 | £58,893 | £187,184 |
| Net Return | £-20,544 | £-20,213 | £-260 | £11,463 | £19,324 | £-10,228 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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