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
£-10,699
↘ -16%After 5 Years
Change In Property Value
£23,221
↗ 10%After 5 Years
Return On Investment
18%
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 | £9,825 | £10,071 | £10,373 | £49,299 |
| Total Expenses | £11,869 | £11,929 | £11,996 | £12,065 | £12,138 | £59,998 |
| Profit Before Tax | £-2,425 | £-2,344 | £-2,171 | £-1,994 | £-1,765 | £-10,699 |
| Profit After Tax | £-2,425 | £-2,344 | £-2,171 | £-1,994 | £-1,765 | £-10,699 |
| Change In Property Value | £2 | £2 | £4,499 | £8,031 | £10,687 | £23,221 |
| Net Return | £-2,423 | £-2,342 | £2,328 | £6,037 | £8,922 | £12,523 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change