Flat
UB8
1 bed
1 bath
Fully Managed London High Yield Property, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£-1,675
↘ -2%After 5 Years
Change In Property Value
£34,072
↗ 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 | £10,500 | £10,657 | £10,817 | £11,088 | £11,365 | £54,428 |
| Total Expenses | £11,092 | £11,158 | £11,215 | £11,284 | £11,354 | £56,103 |
| Profit Before Tax | £-592 | £-500 | £-398 | £-196 | £11 | £-1,675 |
| Profit After Tax | £-592 | £-500 | £-398 | £-196 | £11 | £-1,675 |
| Change In Property Value | £2 | £4,999 | £8,923 | £11,874 | £8,272 | £34,072 |
| Net Return | £-590 | £4,499 | £8,526 | £11,678 | £8,283 | £32,397 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change