Flat
SW11
2 beds
2 baths
Riverlight Quay, London SW11
London, England · SW11
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£13,423
↗ 4%After 5 Years
Change In Property Value
£143,130
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,000 | £42,630 | £43,269 | £44,351 | £45,460 | £217,711 |
| Total Expenses | £39,984 | £40,097 | £40,202 | £40,352 | £40,505 | £201,139 |
| Profit Before Tax | £2,016 | £2,533 | £3,068 | £3,999 | £4,955 | £16,571 |
| Profit After Tax | £1,633 | £2,052 | £2,485 | £3,240 | £4,013 | £13,423 |
| Change In Property Value | £11 | £21,000 | £37,485 | £49,882 | £34,751 | £143,130 |
| Net Return | £1,644 | £23,052 | £39,970 | £53,122 | £38,765 | £156,553 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change