Flat
SE10
1 bed
1 bath
Cutter Lane, Greenwich SE10
Initial Investment
£325,674First YearProfit From Rental Income
£-244,654
↘ -75%After 5 Years
Change In Property Value
£104,267
↗ 20%After 5 Years
Return On Investment
-43%
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 | £33,900 | £34,578 | £35,442 | £36,329 | £37,237 | £177,486 |
| Total Expenses | £81,719 | £83,110 | £84,431 | £85,781 | £87,098 | £422,140 |
| Profit Before Tax | £-47,819 | £-48,532 | £-48,989 | £-49,453 | £-49,862 | £-244,654 |
| Profit After Tax | £-47,819 | £-48,532 | £-48,989 | £-49,453 | £-49,862 | £-244,654 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £-37,319 | £-37,822 | £-27,141 | £-21,050 | £-17,056 | £-140,388 |
| Return From Rental Income (%) | -15% | -15% | -15% | -15% | -15% | -75% |
| Total Net Return (%) | -11% | -12% | -8% | -6% | -5% | -43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change