Flat
SE10
1 bed
1 bath
Peninsula Gardens, Greenwich SE10
Initial Investment
£340,774First YearProfit From Rental Income
£-118,558
↘ -35%After 5 Years
Change In Property Value
£108,239
↗ 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 | £23,623 | £23,669 | £23,712 | £23,756 | £23,798 | £118,558 |
| Profit Before Tax | £-23,623 | £-23,669 | £-23,712 | £-23,756 | £-23,798 | £-118,558 |
| Profit After Tax | £-23,623 | £-23,669 | £-23,712 | £-23,756 | £-23,798 | £-118,558 |
| Change In Property Value | £10,900 | £11,118 | £22,681 | £29,485 | £34,055 | £108,239 |
| Net Return | £-12,723 | £-12,551 | £-1,031 | £5,729 | £10,257 | £-10,319 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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