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

£37,913

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

44%

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	£52,212	£52,995	£54,320	£55,678	£57,348	£272,554
Total Expenses	£44,666	£44,876	£45,131	£45,393	£45,682	£225,747
Profit Before Tax	£7,546	£8,119	£9,189	£10,286	£11,667	£46,807
Profit After Tax	£6,112	£6,577	£7,443	£8,331	£9,450	£37,913
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£6,121	£6,585	£24,443	£38,677	£49,831	£125,658
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	17%	44%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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