Flat
SE5
2 beds
2 baths
14 Wyndham Road, London SE5
London, England · SE5
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£30,151
↗ 16%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
47%
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 | £37,685 | £38,627 | £39,593 | £40,781 | £193,813 |
| Total Expenses | £30,958 | £31,116 | £31,305 | £31,499 | £31,712 | £156,589 |
| Profit Before Tax | £6,170 | £6,569 | £7,322 | £8,094 | £9,068 | £37,224 |
| Profit After Tax | £4,998 | £5,321 | £5,931 | £6,556 | £7,345 | £30,151 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £5,004 | £5,327 | £17,431 | £27,084 | £34,662 | £89,508 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change