Flat
SE10
1 bed
1 bath
Peninsula Riverfront, 4 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£367,199First YearProfit From Rental Income
£-125,501
↘ -34%After 5 Years
Change In Property Value
£115,190
↗ 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 | £25,012 | £25,058 | £25,100 | £25,144 | £25,187 | £125,501 |
| Profit Before Tax | £-25,012 | £-25,058 | £-25,100 | £-25,144 | £-25,187 | £-125,501 |
| Profit After Tax | £-25,012 | £-25,058 | £-25,100 | £-25,144 | £-25,187 | £-125,501 |
| Change In Property Value | £11,600 | £11,832 | £24,137 | £31,378 | £36,242 | £115,190 |
| Net Return | £-13,412 | £-13,226 | £-963 | £6,234 | £11,055 | £-10,311 |
| 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