Flat
SE10
0 beds
1 bath
Peninsula Riverfront, 4 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£248,664First YearProfit From Rental Income
£-94,356
↘ -38%After 5 Years
Change In Property Value
£84,009
↗ 20%After 5 Years
Return On Investment
-4%
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 | £18,783 | £18,829 | £18,871 | £18,915 | £18,958 | £94,356 |
| Profit Before Tax | £-18,783 | £-18,829 | £-18,871 | £-18,915 | £-18,958 | £-94,356 |
| Profit After Tax | £-18,783 | £-18,829 | £-18,871 | £-18,915 | £-18,958 | £-94,356 |
| Change In Property Value | £8,460 | £8,629 | £17,604 | £22,885 | £26,432 | £84,009 |
| Net Return | £-10,323 | £-10,199 | £-1,268 | £3,969 | £7,474 | £-10,347 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change