Flat SW11 2 beds 2 baths

Riverlight Quay, London SW11

London, England · SW11

Initial Investment

First Year

£279,000First Year

Profit From Rental Income

After 5 Years

£8,852

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£113,141

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,204	£33,702	£34,208	£35,063	£35,939	£172,116
Total Expenses	£32,026	£32,125	£32,217	£32,344	£32,475	£161,187
Profit Before Tax	£1,178	£1,577	£1,991	£2,718	£3,465	£10,929
Profit After Tax	£954	£1,277	£1,612	£2,202	£2,806	£8,852
Change In Property Value	£8	£16,600	£29,631	£39,431	£27,470	£113,141
Net Return	£963	£17,877	£31,244	£41,633	£30,277	£121,993
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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