Flat
SE10
1 bed
1 bath
Greenwich Peninsula, River Way SE10
Initial Investment
£349,834First YearProfit From Rental Income
£-120,938
↘ -35%After 5 Years
Change In Property Value
£110,622
↗ 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 | £24,099 | £24,145 | £24,188 | £24,232 | £24,274 | £120,938 |
| Profit Before Tax | £-24,099 | £-24,145 | £-24,188 | £-24,232 | £-24,274 | £-120,938 |
| Profit After Tax | £-24,099 | £-24,145 | £-24,188 | £-24,232 | £-24,274 | £-120,938 |
| Change In Property Value | £11,140 | £11,363 | £23,180 | £30,134 | £34,805 | £110,622 |
| Net Return | £-12,959 | £-12,782 | £-1,008 | £5,902 | £10,530 | £-10,316 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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