Flat
UB8
1 bed
1 bath
Hands Off London Property Investment, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£76,175First YearProfit From Rental Income
£-10,693
↘ -14%After 5 Years
Change In Property Value
£25,859
↗ 10%After 5 Years
Return On Investment
20%
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 | £10,949 | £11,223 | £11,559 | £54,937 |
| Total Expenses | £12,991 | £13,053 | £13,122 | £13,194 | £13,270 | £65,630 |
| Profit Before Tax | £-2,467 | £-2,371 | £-2,174 | £-1,971 | £-1,711 | £-10,693 |
| Profit After Tax | £-2,467 | £-2,371 | £-2,174 | £-1,971 | £-1,711 | £-10,693 |
| Change In Property Value | £3 | £3 | £5,010 | £8,943 | £11,901 | £25,859 |
| Net Return | £-2,464 | £-2,368 | £2,837 | £6,972 | £10,190 | £15,166 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change