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

£2,511

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£110,248

↗ 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	£48,060	£48,781	£50,000	£51,250	£52,788	£250,880
Total Expenses	£49,179	£49,297	£49,462	£49,631	£49,827	£247,396
Profit Before Tax	£-1,119	£-516	£539	£1,620	£2,961	£3,484
Profit After Tax	£-1,119	£-516	£436	£1,312	£2,398	£2,511
Change In Property Value	£11	£11	£21,360	£38,128	£50,738	£110,248
Net Return	£-1,108	£-505	£21,797	£39,440	£53,136	£112,759
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	14%	31%

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