Flat SW8 0 beds 1 bath

Aykon, London One SW8

London, England · SW8

Initial Investment

First Year

£351,450First Year

Profit From Rental Income

After 5 Years

£56,914

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£105,603

↗ 10%After 5 Years

Return On Investment

46%

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	£66,048	£67,039	£68,715	£70,433	£72,546	£344,780
Total Expenses	£54,297	£54,560	£54,880	£55,208	£55,571	£274,515
Profit Before Tax	£11,751	£12,479	£13,835	£15,225	£16,975	£70,264
Profit After Tax	£9,518	£10,108	£11,206	£12,332	£13,750	£56,914
Change In Property Value	£10	£10	£20,460	£36,522	£48,600	£105,603
Net Return	£9,528	£10,118	£31,666	£48,854	£62,350	£162,517
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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