Flat
SE10
1 bed
1 bath
Greenwich Peninsula, Peninsula Riverfront, London SE10
Initial Investment
£363,424First YearProfit From Rental Income
£40,855
↗ 11%After 5 Years
Change In Property Value
£114,197
↗ 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 | £37,128 | £37,871 | £38,817 | £39,788 | £40,782 | £194,386 |
| Total Expenses | £28,526 | £28,646 | £28,784 | £28,925 | £29,067 | £143,948 |
| Profit Before Tax | £8,602 | £9,224 | £10,034 | £10,863 | £11,716 | £50,439 |
| Profit After Tax | £6,968 | £7,472 | £8,127 | £8,799 | £9,490 | £40,855 |
| Change In Property Value | £11,500 | £11,730 | £23,929 | £31,108 | £35,930 | £114,197 |
| Net Return | £18,468 | £19,202 | £32,056 | £39,907 | £45,419 | £155,052 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 12% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change