Flat
SW8
0 beds
1 bath
Aykon, London One SW8
London, England · SW8
View property listing
Initial Investment
£345,450First YearProfit From Rental Income
£1,852
↗ 1%After 5 Years
Change In Property Value
£104,054
↗ 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 | £45,360 | £46,040 | £47,191 | £48,371 | £49,822 | £236,785 |
| Total Expenses | £46,528 | £46,642 | £46,801 | £46,962 | £47,150 | £234,084 |
| Profit Before Tax | £-1,168 | £-602 | £391 | £1,409 | £2,672 | £2,702 |
| Profit After Tax | £-1,168 | £-602 | £317 | £1,141 | £2,164 | £1,852 |
| Change In Property Value | £10 | £10 | £20,160 | £35,986 | £47,888 | £104,054 |
| Net Return | £-1,158 | £-592 | £20,477 | £37,127 | £50,052 | £105,906 |
| 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