Flat
SE10
0 beds
1 bath
Peninsula Riverfront, 4 Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£248,664First YearProfit From Rental Income
£22,608
↗ 9%After 5 Years
Change In Property Value
£84,009
↗ 20%After 5 Years
Return On Investment
43%
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 | £27,312 | £27,858 | £28,555 | £29,269 | £30,000 | £142,994 |
| Total Expenses | £22,745 | £22,874 | £23,013 | £23,155 | £23,297 | £115,083 |
| Profit Before Tax | £4,567 | £4,985 | £5,542 | £6,114 | £6,703 | £27,911 |
| Profit After Tax | £3,699 | £4,038 | £4,489 | £4,952 | £5,430 | £22,608 |
| Change In Property Value | £8,460 | £8,629 | £17,604 | £22,885 | £26,432 | £84,009 |
| Net Return | £12,159 | £12,667 | £22,093 | £27,837 | £31,861 | £106,617 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change