Flat
SE10
2 beds
1 bath
Wyndham Apartments, River Gardens Walk Greenwich SE10
Initial Investment
£344,549First YearProfit From Rental Income
£28,115
↗ 8%After 5 Years
Change In Property Value
£109,232
↗ 20%After 5 Years
Return On Investment
40%
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 | £35,508 | £36,218 | £37,124 | £38,052 | £39,003 | £185,904 |
| Total Expenses | £29,872 | £30,047 | £30,234 | £30,425 | £30,616 | £151,194 |
| Profit Before Tax | £5,636 | £6,172 | £6,890 | £7,626 | £8,387 | £34,710 |
| Profit After Tax | £4,565 | £4,999 | £5,581 | £6,177 | £6,793 | £28,115 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £15,565 | £16,219 | £28,470 | £35,933 | £41,161 | £137,347 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change