Flat
SW8
1 bed
1 bath
Aykon, London One SW8
London, England · SW8
View property listing
Initial Investment
£369,450First YearProfit From Rental Income
£33,977
↗ 9%After 5 Years
Change In Property Value
£145,583
↗ 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 | £48,060 | £48,781 | £49,513 | £50,750 | £52,019 | £249,123 |
| Total Expenses | £41,169 | £41,291 | £41,405 | £41,571 | £41,740 | £207,176 |
| Profit Before Tax | £6,891 | £7,490 | £8,107 | £9,180 | £10,279 | £41,947 |
| Profit After Tax | £5,582 | £6,067 | £6,567 | £7,436 | £8,326 | £33,977 |
| Change In Property Value | £11 | £21,360 | £38,128 | £50,737 | £35,347 | £145,583 |
| Net Return | £5,592 | £27,427 | £44,695 | £58,173 | £43,673 | £179,560 |
| 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