Flat UB8 1 bed 1 bath

Fully Managed London High Yield Property, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£86,325First Year

Profit From Rental Income

After 5 Years

£-663

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£38,100

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,736	£11,912	£12,091	£12,393	£12,703	£60,835
Total Expenses	£12,167	£12,234	£12,293	£12,365	£12,439	£61,497
Profit Before Tax	£-431	£-322	£-202	£28	£264	£-663
Profit After Tax	£-431	£-322	£-202	£28	£264	£-663
Change In Property Value	£3	£5,590	£9,978	£13,278	£9,250	£38,100
Net Return	£-428	£5,268	£9,776	£13,306	£9,515	£37,437
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	0%	6%	11%	15%	11%	43%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change