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

£56,081

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£104,054

↗ 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	£65,088	£66,064	£67,716	£69,409	£71,491	£339,768
Total Expenses	£53,509	£53,768	£54,084	£54,407	£54,764	£270,532
Profit Before Tax	£11,579	£12,296	£13,632	£15,002	£16,727	£69,236
Profit After Tax	£9,379	£9,960	£11,042	£12,152	£13,549	£56,081
Change In Property Value	£10	£10	£20,160	£35,986	£47,888	£104,054
Net Return	£9,389	£9,970	£31,202	£48,138	£61,436	£160,136
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