Flat SW11 2 beds 2 baths

1 Riverlight Quay, Nine Elms, London SW11

London, England · SW11

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£10,796

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

34%

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	£44,196	£44,859	£45,980	£47,130	£48,544	£230,709
Total Expenses	£43,063	£43,243	£43,461	£43,684	£43,930	£217,380
Profit Before Tax	£1,133	£1,616	£2,520	£3,446	£4,614	£13,329
Profit After Tax	£917	£1,309	£2,041	£2,792	£3,737	£10,796
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£926	£1,318	£19,041	£33,137	£44,119	£98,541
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	12%	15%	34%

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