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

£-19,345

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

24%

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	£33,996	£34,506	£35,369	£36,253	£37,340	£177,464
Total Expenses	£39,123	£39,220	£39,350	£39,482	£39,633	£196,808
Profit Before Tax	£-5,127	£-4,714	£-3,981	£-3,229	£-2,293	£-19,345
Profit After Tax	£-5,127	£-4,714	£-3,981	£-3,229	£-2,293	£-19,345
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£-5,119	£-4,706	£13,019	£27,117	£38,088	£68,400
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	9%	13%	24%

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