Flat UB8 3 beds 3 baths

Fully Managed London High Yield Property, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£-10,968

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 10%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,056	£22,387	£22,947	£23,520	£24,226	£115,135
Total Expenses	£25,035	£25,114	£25,213	£25,314	£25,427	£126,104
Profit Before Tax	£-2,979	£-2,727	£-2,266	£-1,794	£-1,202	£-10,968
Profit After Tax	£-2,979	£-2,727	£-2,266	£-1,794	£-1,202	£-10,968
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£-2,974	£-2,722	£8,234	£16,949	£23,740	£43,227
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

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