Flat SE5 2 beds 1 bath

Wyndham Road, London SE5

London, England · SE5

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£5,674

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£40,758

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,052	£14,263	£14,477	£14,839	£15,210	£72,840
Total Expenses	£13,026	£13,097	£13,159	£13,237	£13,317	£65,835
Profit Before Tax	£1,026	£1,166	£1,318	£1,602	£1,893	£7,005
Profit After Tax	£831	£945	£1,067	£1,297	£1,533	£5,674
Change In Property Value	£3	£5,980	£10,674	£14,205	£9,896	£40,758
Net Return	£834	£6,925	£11,742	£15,502	£11,429	£46,432
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	13%	17%	12%	50%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change