Flat
SE10
2 beds
2 baths
Peninsula Riverfront, 4 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£561,549First YearProfit From Rental Income
£46,524
↗ 8%After 5 Years
Change In Property Value
£165,337
↗ 20%After 5 Years
Return On Investment
38%
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 | £53,748 | £54,823 | £56,194 | £57,598 | £59,038 | £281,401 |
| Total Expenses | £44,279 | £44,522 | £44,785 | £45,054 | £45,324 | £223,964 |
| Profit Before Tax | £9,469 | £10,301 | £11,408 | £12,544 | £13,715 | £57,437 |
| Profit After Tax | £7,670 | £8,344 | £9,241 | £10,161 | £11,109 | £46,524 |
| Change In Property Value | £16,650 | £16,983 | £34,645 | £45,039 | £52,020 | £165,337 |
| Net Return | £24,320 | £25,327 | £43,886 | £55,199 | £63,129 | £211,861 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 5% | 8% | 10% | 11% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change