Flat SW11 1 bed 1 bath

Three Riverlight Quay, Nine Elms Lane, Nine Elms SW11

London, England · SW11

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£-17,687

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£71,744

↗ 10%After 5 Years

Return On Investment

23%

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	£27,804	£28,221	£28,927	£29,650	£30,539	£145,141
Total Expenses	£32,355	£32,442	£32,556	£32,672	£32,804	£162,828
Profit Before Tax	£-4,551	£-4,221	£-3,629	£-3,022	£-2,264	£-17,687
Profit After Tax	£-4,551	£-4,221	£-3,629	£-3,022	£-2,264	£-17,687
Change In Property Value	£7	£7	£13,900	£24,812	£33,018	£71,744
Net Return	£-4,544	£-4,214	£10,271	£21,790	£30,753	£54,057
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	4%	9%	13%	23%

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