Flat
SE10
2 beds
2 baths
Peninsula Riverfront, 4 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£651,299First YearProfit From Rental Income
£52,960
↗ 8%After 5 Years
Change In Property Value
£187,184
↗ 20%After 5 Years
Return On Investment
37%
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 | £60,852 | £62,069 | £63,621 | £65,211 | £66,842 | £318,595 |
| Total Expenses | £50,064 | £50,337 | £50,634 | £50,937 | £51,241 | £253,212 |
| Profit Before Tax | £10,788 | £11,732 | £12,987 | £14,274 | £15,601 | £65,382 |
| Profit After Tax | £8,738 | £9,503 | £10,520 | £11,562 | £12,637 | £52,960 |
| Change In Property Value | £18,850 | £19,227 | £39,223 | £50,990 | £58,893 | £187,184 |
| Net Return | £27,588 | £28,730 | £49,743 | £62,552 | £71,530 | £240,143 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change