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

£6,399

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£30,865

↗ 10%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	£19,308	£19,598	£20,088	£20,590	£21,207	£100,790
Total Expenses	£18,294	£18,426	£18,572	£18,721	£18,878	£92,891
Profit Before Tax	£1,014	£1,172	£1,516	£1,869	£2,329	£7,900
Profit After Tax	£822	£949	£1,228	£1,514	£1,887	£6,399
Change In Property Value	£3	£3	£5,980	£10,675	£14,205	£30,865
Net Return	£825	£952	£7,208	£12,188	£16,091	£37,264
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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