Flat
UB8
2 beds
2 baths
Hands Off London Property Investment, London UB8
London, England · UB8
View property listing
Initial Investment
£102,267First YearProfit From Rental Income
£-10,768
↘ -11%After 5 Years
Change In Property Value
£33,554
↗ 10%After 5 Years
Return On Investment
22%
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 | £13,656 | £13,861 | £14,207 | £14,563 | £14,999 | £71,286 |
| Total Expenses | £16,262 | £16,328 | £16,406 | £16,485 | £16,572 | £82,054 |
| Profit Before Tax | £-2,606 | £-2,468 | £-2,199 | £-1,923 | £-1,572 | £-10,768 |
| Profit After Tax | £-2,606 | £-2,468 | £-2,199 | £-1,923 | £-1,572 | £-10,768 |
| Change In Property Value | £3 | £3 | £6,501 | £11,605 | £15,442 | £33,554 |
| Net Return | £-2,603 | £-2,464 | £4,302 | £9,682 | £13,870 | £22,787 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 14% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change