Flat
SE10
2 beds
2 baths
No.1 Upper Riverside, 18 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£487,999First YearProfit From Rental Income
£41,149
↗ 8%After 5 Years
Change In Property Value
£146,966
↗ 20%After 5 Years
Return On Investment
39%
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 | £47,784 | £48,740 | £49,958 | £51,207 | £52,487 | £250,176 |
| Total Expenses | £39,416 | £39,633 | £39,868 | £40,109 | £40,349 | £199,375 |
| Profit Before Tax | £8,368 | £9,107 | £10,090 | £11,098 | £12,138 | £50,801 |
| Profit After Tax | £6,778 | £7,377 | £8,173 | £8,990 | £9,832 | £41,149 |
| Change In Property Value | £14,800 | £15,096 | £30,796 | £40,035 | £46,240 | £146,966 |
| Net Return | £21,578 | £22,473 | £38,969 | £49,024 | £56,072 | £188,115 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 5% | 8% | 10% | 11% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change