Flat
SE10
2 beds
1 bath
Upper Riverside, Cutter Lane, Greenwich SE10
Initial Investment
£515,549First YearProfit From Rental Income
£-164,184
↘ -32%After 5 Years
Change In Property Value
£153,917
↗ 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 | £32,748 | £32,794 | £32,837 | £32,881 | £32,924 | £164,184 |
| Profit Before Tax | £-32,748 | £-32,794 | £-32,837 | £-32,881 | £-32,924 | £-164,184 |
| Profit After Tax | £-32,748 | £-32,794 | £-32,837 | £-32,881 | £-32,924 | £-164,184 |
| Change In Property Value | £15,500 | £15,810 | £32,252 | £41,928 | £48,427 | £153,917 |
| Net Return | £-17,248 | £-16,984 | £-585 | £9,047 | £15,503 | £-10,266 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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