Flat SW8 1 bed 1 bath

Aykon, London One SW8

London, England · SW8

Initial Investment

First Year

£371,450First Year

Profit From Rental Income

After 5 Years

£59,798

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£110,764

↗ 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	£69,276	£70,315	£72,073	£73,875	£76,091	£361,630
Total Expenses	£56,927	£57,202	£57,537	£57,880	£58,260	£287,806
Profit Before Tax	£12,349	£13,114	£14,536	£15,995	£17,831	£73,824
Profit After Tax	£10,003	£10,622	£11,774	£12,956	£14,443	£59,798
Change In Property Value	£11	£11	£21,460	£38,307	£50,975	£110,764
Net Return	£10,014	£10,633	£33,235	£51,263	£65,419	£170,562
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