Flat
SE10
2 beds
2 baths
Peninsula Gardens, River Way, Greenwich Peninsula SE10
Initial Investment
£389,849First YearProfit From Rental Income
£33,526
↗ 9%After 5 Years
Change In Property Value
£121,148
↗ 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 | £39,384 | £40,172 | £41,176 | £42,205 | £43,261 | £206,198 |
| Total Expenses | £32,579 | £32,760 | £32,956 | £33,156 | £33,356 | £164,807 |
| Profit Before Tax | £6,805 | £7,412 | £8,220 | £9,049 | £9,904 | £41,390 |
| Profit After Tax | £5,512 | £6,003 | £6,658 | £7,330 | £8,022 | £33,526 |
| Change In Property Value | £12,200 | £12,444 | £25,386 | £33,001 | £38,117 | £121,148 |
| Net Return | £17,712 | £18,447 | £32,044 | £40,331 | £46,139 | £154,674 |
| 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