Flat UB8 2 beds 2 baths

Hands Off London Property Investment, London UB8

London, England · UB8

Initial Investment

First Year

£102,267First Year

Profit From Rental Income

After 5 Years

£745

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£44,309

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,861	£14,069	£14,420	£14,781	£70,787
Total Expenses	£13,824	£13,895	£13,956	£14,033	£14,112	£69,820
Profit Before Tax	£-168	£-34	£112	£387	£669	£967
Profit After Tax	£-168	£-34	£91	£314	£542	£745
Change In Property Value	£3	£6,501	£11,604	£15,442	£10,758	£44,309
Net Return	£-165	£6,467	£11,695	£15,756	£11,300	£45,053
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change