Flat
SE5
0 beds
1 bath
Haversham Apartments, Wyndham Road SE5
London, England · SE5
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-9,682
↘ -9%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
24%
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 | £16,452 | £16,699 | £17,116 | £17,544 | £18,070 | £85,882 |
| Total Expenses | £18,891 | £18,993 | £19,107 | £19,224 | £19,348 | £95,564 |
| Profit Before Tax | £-2,439 | £-2,295 | £-1,991 | £-1,680 | £-1,278 | £-9,682 |
| Profit After Tax | £-2,439 | £-2,295 | £-1,991 | £-1,680 | £-1,278 | £-9,682 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-2,436 | £-2,291 | £5,009 | £10,816 | £15,350 | £26,448 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change