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

£12,352

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£25,859

↗ 10%After 5 Years

Return On Investment

50%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,176	£16,419	£16,829	£17,250	£17,767	£84,441
Total Expenses	£13,673	£13,746	£13,833	£13,921	£14,018	£69,191
Profit Before Tax	£2,503	£2,672	£2,996	£3,329	£3,749	£15,250
Profit After Tax	£2,027	£2,165	£2,427	£2,696	£3,037	£12,352
Change In Property Value	£3	£3	£5,010	£8,943	£11,901	£25,859
Net Return	£2,030	£2,167	£7,437	£11,639	£14,938	£38,211
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change