Flat SW9 4 beds 2 baths

Aytoun Road, London SW9

London, England · SW9

Initial Investment

First Year

£163,325First Year

Profit From Rental Income

After 5 Years

£13,284

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£68,089

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,980	£23,325	£23,675	£24,266	£24,873	£119,119
Total Expenses	£20,369	£20,454	£20,530	£20,631	£20,734	£102,718
Profit Before Tax	£2,611	£2,871	£3,145	£3,636	£4,139	£16,401
Profit After Tax	£2,115	£2,325	£2,547	£2,945	£3,353	£13,284
Change In Property Value	£5	£9,990	£17,832	£23,730	£16,532	£68,089
Net Return	£2,120	£12,315	£20,380	£26,675	£19,884	£81,373
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	12%	16%	12%	50%

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