Flat SW11 2 beds 2 baths

3 Riverlight Quay, Nine Elms, London SW11

London, England · SW11

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£9,239

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£115,867

↗ 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	£33,996	£34,506	£35,024	£35,899	£36,797	£176,221
Total Expenses	£32,748	£32,849	£32,942	£33,071	£33,204	£164,815
Profit Before Tax	£1,248	£1,657	£2,081	£2,828	£3,593	£11,406
Profit After Tax	£1,011	£1,342	£1,686	£2,290	£2,910	£9,239
Change In Property Value	£9	£17,000	£30,345	£40,381	£28,132	£115,867
Net Return	£1,019	£18,342	£32,031	£42,671	£31,042	£125,106
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