Flat SW8 0 beds 1 bath

Aykon, London One SW8

London, England · SW8

Initial Investment

First Year

£345,450First Year

Profit From Rental Income

After 5 Years

£31,593

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£137,405

↗ 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	£45,360	£46,040	£46,731	£47,899	£49,097	£235,127
Total Expenses	£38,968	£39,086	£39,197	£39,355	£39,518	£196,124
Profit Before Tax	£6,392	£6,954	£7,535	£8,544	£9,579	£39,003
Profit After Tax	£5,177	£5,633	£6,103	£6,921	£7,759	£31,593
Change In Property Value	£10	£20,160	£35,986	£47,887	£33,361	£137,405
Net Return	£5,187	£25,793	£42,089	£54,808	£41,120	£168,997
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change