Flat
SW8
1 bed
1 bath
Aykon, London One SW8
London, England · SW8
View property listing
Initial Investment
£371,450First YearProfit From Rental Income
£2,579
↗ 1%After 5 Years
Change In Property Value
£110,764
↗ 10%After 5 Years
Return On Investment
31%
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 | £48,288 | £49,012 | £50,238 | £51,494 | £53,038 | £252,070 |
| Total Expenses | £49,400 | £49,519 | £49,684 | £49,853 | £50,051 | £248,507 |
| Profit Before Tax | £-1,112 | £-506 | £554 | £1,640 | £2,988 | £3,563 |
| Profit After Tax | £-1,112 | £-506 | £448 | £1,328 | £2,420 | £2,579 |
| Change In Property Value | £11 | £11 | £21,460 | £38,307 | £50,975 | £110,764 |
| Net Return | £-1,101 | £-495 | £21,909 | £39,635 | £53,396 | £113,343 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 14% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change