Flat UB8 2 beds 2 baths

Fully Managed London High Yield Property, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£119,732First Year

Profit From Rental Income

After 5 Years

£-10,857

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£38,706

↗ 10%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,744	£15,980	£16,380	£16,789	£17,293	£82,186
Total Expenses	£18,451	£18,520	£18,603	£18,688	£18,781	£93,043
Profit Before Tax	£-2,707	£-2,540	£-2,223	£-1,899	£-1,488	£-10,857
Profit After Tax	£-2,707	£-2,540	£-2,223	£-1,899	£-1,488	£-10,857
Change In Property Value	£4	£4	£7,499	£13,386	£17,813	£38,706
Net Return	£-2,703	£-2,536	£5,276	£11,487	£16,325	£27,849
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	-2%	4%	10%	14%	23%

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