Flat SW11 2 beds 2 baths

Riverlight Three, Riverlight Quay, London SW11

London, England · SW11

Initial Investment

First Year

£275,500First Year

Profit From Rental Income

After 5 Years

£8,614

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£111,778

↗ 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	£32,796	£33,288	£33,787	£34,632	£35,498	£170,001
Total Expenses	£31,663	£31,762	£31,853	£31,980	£32,109	£159,367
Profit Before Tax	£1,133	£1,526	£1,934	£2,652	£3,389	£10,634
Profit After Tax	£918	£1,236	£1,567	£2,148	£2,745	£8,614
Change In Property Value	£8	£16,400	£29,274	£38,956	£27,139	£111,778
Net Return	£926	£17,636	£30,841	£41,104	£29,884	£120,391
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