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

£19,505

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,706

↗ 10%After 5 Years

Return On Investment

49%

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	£24,204	£24,567	£25,181	£25,811	£26,585	£126,348
Total Expenses	£20,218	£20,321	£20,445	£20,572	£20,712	£102,268
Profit Before Tax	£3,986	£4,246	£4,736	£5,239	£5,873	£24,080
Profit After Tax	£3,229	£3,439	£3,836	£4,243	£4,757	£19,505
Change In Property Value	£4	£4	£7,499	£13,386	£17,813	£38,706
Net Return	£3,233	£3,443	£11,335	£17,629	£22,570	£58,211
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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