Flat UB8 2 beds 2 baths

Hands Off London Property Investment, London UB8

London, England · UB8

Initial Investment

First Year

£102,267First Year

Profit From Rental Income

After 5 Years

£16,647

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£33,554

↗ 10%After 5 Years

Return On Investment

49%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£17,594	£17,685	£17,795	£17,906	£18,029	£89,009
Profit Before Tax	£3,394	£3,617	£4,041	£4,475	£5,024	£20,551
Profit After Tax	£2,749	£2,930	£3,273	£3,625	£4,069	£16,647
Change In Property Value	£3	£3	£6,501	£11,605	£15,442	£33,554
Net Return	£2,752	£2,933	£9,774	£15,229	£19,512	£50,201
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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