Flat UB8 1 bed 1 bath

Hands Off London Property Investment, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£76,175First Year

Profit From Rental Income

After 5 Years

£-1,652

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£34,147

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,524	£10,682	£10,842	£11,113	£11,391	£54,552
Total Expenses	£11,112	£11,178	£11,235	£11,304	£11,374	£56,204
Profit Before Tax	£-588	£-496	£-393	£-191	£17	£-1,652
Profit After Tax	£-588	£-496	£-393	£-191	£17	£-1,652
Change In Property Value	£3	£5,010	£8,943	£11,900	£8,291	£34,147
Net Return	£-586	£4,514	£8,550	£11,710	£8,307	£32,495
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	15%	11%	43%

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