Flat UB8 2 beds 2 baths

Hands Off London Property Investment, London UB8

London, England · UB8

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£1,478

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£47,703

↗ 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	£14,700	£14,920	£15,144	£15,523	£15,911	£76,199
Total Expenses	£14,730	£14,802	£14,865	£14,945	£15,026	£74,367
Profit Before Tax	£-30	£119	£279	£578	£885	£1,831
Profit After Tax	£-30	£96	£226	£468	£717	£1,478
Change In Property Value	£3	£6,999	£12,493	£16,625	£11,582	£47,703
Net Return	£-26	£7,095	£12,720	£17,093	£12,299	£49,181
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