Flat
SE10
1 bed
1 bath
Wyndham Apartments, River Gardens Walk London SE10
Initial Investment
£250,174First YearProfit From Rental Income
£14,390
↗ 6%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
39%
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 | £27,444 | £27,993 | £28,693 | £29,410 | £30,145 | £143,685 |
| Total Expenses | £24,823 | £24,998 | £25,180 | £25,366 | £25,551 | £125,919 |
| Profit Before Tax | £2,621 | £2,995 | £3,512 | £4,044 | £4,594 | £17,766 |
| Profit After Tax | £2,123 | £2,426 | £2,845 | £3,275 | £3,721 | £14,390 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £10,623 | £11,096 | £20,532 | £26,268 | £30,278 | £98,797 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change