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

£36,480

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£84,647

↗ 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	£50,364	£51,119	£52,397	£53,707	£55,319	£262,907
Total Expenses	£43,107	£43,310	£43,557	£43,809	£44,088	£217,870
Profit Before Tax	£7,257	£7,810	£8,841	£9,898	£11,230	£45,036
Profit After Tax	£5,878	£6,326	£7,161	£8,018	£9,097	£36,480
Change In Property Value	£8	£8	£16,400	£29,275	£38,956	£84,647
Net Return	£5,886	£6,334	£23,561	£37,292	£48,053	£121,127
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