Flat SW8 1 bed 1 bath

Aykon, London One SW8

London, England · SW8

Initial Investment

First Year

£369,450First Year

Profit From Rental Income

After 5 Years

£59,503

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£110,248

↗ 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	£68,952	£69,986	£71,736	£73,529	£75,735	£359,939
Total Expenses	£56,664	£56,938	£57,271	£57,613	£57,991	£286,478
Profit Before Tax	£12,288	£13,049	£14,464	£15,916	£17,744	£73,461
Profit After Tax	£9,953	£10,569	£11,716	£12,892	£14,372	£59,503
Change In Property Value	£11	£11	£21,360	£38,128	£50,738	£110,248
Net Return	£9,964	£10,580	£33,077	£51,021	£65,110	£169,752
Return From Rental Income (%)	3%	3%	3%	3%	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