Flat
SE10
1 bed
1 bath
The Beacon, Greenwich Peninsula SE10
Initial Investment
£201,369First YearProfit From Rental Income
£-81,660
↘ -41%After 5 Years
Change In Property Value
£71,299
↗ 20%After 5 Years
Return On Investment
-5%
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 | £16,243 | £16,289 | £16,332 | £16,376 | £16,419 | £81,660 |
| Profit Before Tax | £-16,243 | £-16,289 | £-16,332 | £-16,376 | £-16,419 | £-81,660 |
| Profit After Tax | £-16,243 | £-16,289 | £-16,332 | £-16,376 | £-16,419 | £-81,660 |
| Change In Property Value | £7,180 | £7,324 | £14,940 | £19,422 | £22,433 | £71,299 |
| Net Return | £-9,063 | £-8,966 | £-1,392 | £3,046 | £6,014 | £-10,361 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -5% | -4% | -1% | 2% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change