Flat
SE10
1 bed
1 bath
Peninsula Riverfront, 4 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£372,862First YearProfit From Rental Income
£-126,989
↘ -34%After 5 Years
Change In Property Value
£116,679
↗ 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 | £25,309 | £25,355 | £25,398 | £25,442 | £25,485 | £126,989 |
| Profit Before Tax | £-25,309 | £-25,355 | £-25,398 | £-25,442 | £-25,485 | £-126,989 |
| Profit After Tax | £-25,309 | £-25,355 | £-25,398 | £-25,442 | £-25,485 | £-126,989 |
| Change In Property Value | £11,750 | £11,985 | £24,449 | £31,784 | £36,711 | £116,679 |
| Net Return | £-13,559 | £-13,370 | £-949 | £6,342 | £11,226 | £-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