Flat
SE10
1 bed
1 bath
Peninsula Riverfront, 4 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£372,862First YearProfit From Rental Income
£32,217
↗ 9%After 5 Years
Change In Property Value
£116,679
↗ 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 | £37,932 | £38,691 | £39,658 | £40,649 | £41,666 | £198,595 |
| Total Expenses | £31,395 | £31,570 | £31,759 | £31,952 | £32,145 | £158,821 |
| Profit Before Tax | £6,537 | £7,121 | £7,899 | £8,697 | £9,520 | £39,774 |
| Profit After Tax | £5,295 | £5,768 | £6,398 | £7,045 | £7,711 | £32,217 |
| Change In Property Value | £11,750 | £11,985 | £24,449 | £31,784 | £36,711 | £116,679 |
| Net Return | £17,045 | £17,753 | £30,848 | £38,829 | £44,422 | £148,896 |
| 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