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
£10,651
↗ 16%After 5 Years
Change In Property Value
£23,221
↗ 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 | £14,520 | £14,738 | £15,106 | £15,484 | £15,948 | £75,796 |
| Total Expenses | £12,377 | £12,445 | £12,524 | £12,606 | £12,695 | £62,647 |
| Profit Before Tax | £2,143 | £2,293 | £2,582 | £2,878 | £3,253 | £13,149 |
| Profit After Tax | £1,736 | £1,857 | £2,091 | £2,331 | £2,635 | £10,651 |
| Change In Property Value | £2 | £2 | £4,499 | £8,031 | £10,687 | £23,221 |
| Net Return | £1,738 | £1,860 | £6,590 | £10,362 | £13,322 | £33,872 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change