Flat
UB8
1 bed
1 bath
Hands Off London Property Investment, London UB8
London, England · UB8
View property listing
Initial Investment
£68,485First YearProfit From Rental Income
£-2,580
↘ -4%After 5 Years
Change In Property Value
£30,664
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,444 | £9,586 | £9,729 | £9,973 | £10,222 | £48,954 |
| Total Expenses | £10,182 | £10,246 | £10,302 | £10,368 | £10,435 | £51,534 |
| Profit Before Tax | £-738 | £-661 | £-572 | £-395 | £-213 | £-2,580 |
| Profit After Tax | £-738 | £-661 | £-572 | £-395 | £-213 | £-2,580 |
| Change In Property Value | £2 | £4,499 | £8,031 | £10,687 | £7,445 | £30,664 |
| Net Return | £-736 | £3,838 | £7,459 | £10,292 | £7,232 | £28,084 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change