Flat
SW8
1 bed
1 bath
Aykon, London One SW8
London, England · SW8
View property listing
Initial Investment
£371,450First YearProfit From Rental Income
£34,187
↗ 9%After 5 Years
Change In Property Value
£146,265
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £48,288 | £49,012 | £49,748 | £50,991 | £52,266 | £250,305 |
| Total Expenses | £41,353 | £41,475 | £41,590 | £41,756 | £41,926 | £208,099 |
| Profit Before Tax | £6,935 | £7,537 | £8,158 | £9,235 | £10,340 | £42,206 |
| Profit After Tax | £5,618 | £6,105 | £6,608 | £7,481 | £8,375 | £34,187 |
| Change In Property Value | £11 | £21,460 | £38,306 | £50,975 | £35,513 | £146,265 |
| Net Return | £5,628 | £27,565 | £44,914 | £58,456 | £43,888 | £180,452 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change