Flat
SE10
2 beds
2 baths
Peninsula Gardens, River Way, Greenwich Peninsula SE10
Initial Investment
£389,849First YearProfit From Rental Income
£-131,452
↘ -34%After 5 Years
Change In Property Value
£121,148
↗ 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 | £26,202 | £26,248 | £26,291 | £26,335 | £26,377 | £131,452 |
| Profit Before Tax | £-26,202 | £-26,248 | £-26,291 | £-26,335 | £-26,377 | £-131,452 |
| Profit After Tax | £-26,202 | £-26,248 | £-26,291 | £-26,335 | £-26,377 | £-131,452 |
| Change In Property Value | £12,200 | £12,444 | £25,386 | £33,001 | £38,117 | £121,148 |
| Net Return | £-14,002 | £-13,804 | £-905 | £6,667 | £11,739 | £-10,304 |
| 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