Flat
UB8
1 bed
1 bath
Hands Off London Property Investment, London UB8
London, England · UB8
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£-10,707
↘ -13%After 5 Years
Change In Property Value
£26,834
↗ 10%After 5 Years
Return On Investment
20%
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 | £10,920 | £11,084 | £11,361 | £11,645 | £11,994 | £57,004 |
| Total Expenses | £13,406 | £13,468 | £13,539 | £13,611 | £13,688 | £67,711 |
| Profit Before Tax | £-2,486 | £-2,384 | £-2,178 | £-1,966 | £-1,694 | £-10,707 |
| Profit After Tax | £-2,486 | £-2,384 | £-2,178 | £-1,966 | £-1,694 | £-10,707 |
| Change In Property Value | £3 | £3 | £5,199 | £9,280 | £12,350 | £26,834 |
| Net Return | £-2,483 | £-2,381 | £3,021 | £7,314 | £10,655 | £16,127 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change