Flat
SE10
2 beds
2 baths
No.1 Upper Riverside, 18 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£487,999First YearProfit From Rental Income
£-157,241
↘ -32%After 5 Years
Change In Property Value
£146,966
↗ 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 | £31,360 | £31,406 | £31,448 | £31,492 | £31,535 | £157,241 |
| Profit Before Tax | £-31,360 | £-31,406 | £-31,448 | £-31,492 | £-31,535 | £-157,241 |
| Profit After Tax | £-31,360 | £-31,406 | £-31,448 | £-31,492 | £-31,535 | £-157,241 |
| Change In Property Value | £14,800 | £15,096 | £30,796 | £40,035 | £46,240 | £146,966 |
| Net Return | £-16,560 | £-16,310 | £-653 | £8,542 | £14,705 | £-10,274 |
| 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