Flat
SW11
2 beds
2 baths
1 Riverlight Quay, Nine Elms, London SW11
London, England · SW11
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£31,181
↗ 12%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
42%
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 | £38,160 | £38,272 | £38,427 | £38,586 | £38,770 | £192,214 |
| Profit Before Tax | £6,036 | £6,587 | £7,553 | £8,544 | £9,774 | £38,495 |
| Profit After Tax | £4,889 | £5,336 | £6,118 | £6,921 | £7,917 | £31,181 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £4,897 | £5,344 | £22,119 | £35,481 | £45,923 | £113,764 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change