Flat
SE10
1 bed
1 bath
Peninsula Riverfront, 4 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£374,749First YearProfit From Rental Income
£32,343
↗ 9%After 5 Years
Change In Property Value
£117,176
↗ 20%After 5 Years
Return On Investment
40%
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 | £38,088 | £38,850 | £39,821 | £40,817 | £41,837 | £199,412 |
| Total Expenses | £31,526 | £31,701 | £31,891 | £32,085 | £32,279 | £159,483 |
| Profit Before Tax | £6,562 | £7,148 | £7,930 | £8,731 | £9,558 | £39,930 |
| Profit After Tax | £5,315 | £5,790 | £6,423 | £7,072 | £7,742 | £32,343 |
| Change In Property Value | £11,800 | £12,036 | £24,553 | £31,919 | £36,867 | £117,176 |
| Net Return | £17,115 | £17,826 | £30,977 | £38,992 | £44,609 | £149,519 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change