Flat
SE10
0 beds
1 bath
Greenwich Peninsula, Peninsula Gardens, London SE10
Initial Investment
£227,649First YearProfit From Rental Income
£28,155
↗ 12%After 5 Years
Change In Property Value
£78,448
↗ 20%After 5 Years
Return On Investment
47%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,500 | £26,010 | £26,660 | £27,327 | £28,010 | £133,507 |
| Total Expenses | £19,570 | £19,652 | £19,746 | £19,842 | £19,939 | £98,748 |
| Profit Before Tax | £5,930 | £6,358 | £6,915 | £7,485 | £8,071 | £34,759 |
| Profit After Tax | £4,804 | £5,150 | £5,601 | £6,063 | £6,538 | £28,155 |
| Change In Property Value | £7,900 | £8,058 | £16,438 | £21,370 | £24,682 | £78,448 |
| Net Return | £12,704 | £13,208 | £22,039 | £27,433 | £31,220 | £106,603 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change