Flat
SW8
0 beds
1 bath
Aykon, London One SW8
London, England · SW8
View property listing
Initial Investment
£351,450First YearProfit From Rental Income
£41,242
↗ 12%After 5 Years
Change In Property Value
£105,603
↗ 10%After 5 Years
Return On Investment
42%
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 | £56,256 | £57,100 | £58,527 | £59,991 | £61,790 | £293,664 |
| Total Expenses | £48,213 | £48,344 | £48,529 | £48,719 | £48,942 | £242,747 |
| Profit Before Tax | £8,043 | £8,756 | £9,998 | £11,271 | £12,848 | £50,917 |
| Profit After Tax | £6,515 | £7,093 | £8,098 | £9,130 | £10,407 | £41,242 |
| Change In Property Value | £10 | £10 | £20,460 | £36,522 | £48,600 | £105,603 |
| Net Return | £6,525 | £7,103 | £28,559 | £45,651 | £59,007 | £146,845 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change