Flat
SE10
2 beds
2 baths
Wyndham Apartments, River Gardens Walk Greenwich SE10
Initial Investment
£382,299First YearProfit From Rental Income
£30,287
↗ 8%After 5 Years
Change In Property Value
£119,162
↗ 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 | £38,736 | £39,511 | £40,498 | £41,511 | £42,549 | £202,805 |
| Total Expenses | £32,679 | £32,871 | £33,077 | £33,288 | £33,499 | £165,414 |
| Profit Before Tax | £6,057 | £6,640 | £7,421 | £8,223 | £9,050 | £37,391 |
| Profit After Tax | £4,906 | £5,378 | £6,011 | £6,660 | £7,331 | £30,287 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £37,492 | £119,162 |
| Net Return | £16,906 | £17,618 | £30,981 | £39,121 | £44,822 | £149,449 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 5% | 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