Flat
UB8
1 bed
1 bath
Hands Off London Property Investment, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£76,175First YearProfit From Rental Income
£3,714
↗ 5%After 5 Years
Change In Property Value
£25,859
↗ 10%After 5 Years
Return On Investment
39%
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 | £13,776 | £13,983 | £14,332 | £14,691 | £15,131 | £71,913 |
| Total Expenses | £13,316 | £13,383 | £13,461 | £13,540 | £13,627 | £67,327 |
| Profit Before Tax | £460 | £600 | £871 | £1,150 | £1,504 | £4,585 |
| Profit After Tax | £372 | £486 | £706 | £932 | £1,218 | £3,714 |
| Change In Property Value | £3 | £3 | £5,010 | £8,943 | £11,901 | £25,859 |
| Net Return | £375 | £488 | £5,716 | £9,875 | £13,119 | £29,573 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change