Flat UB8 1 bed 1 bath

Fully Managed London High Yield Property, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£90,175First Year

Profit From Rental Income

After 5 Years

£14,648

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£29,988

↗ 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	£18,756	£19,037	£19,513	£20,001	£20,601	£97,909
Total Expenses	£15,777	£15,860	£15,959	£16,060	£16,170	£79,825
Profit Before Tax	£2,979	£3,177	£3,555	£3,942	£4,431	£18,083
Profit After Tax	£2,413	£2,574	£2,879	£3,193	£3,589	£14,648
Change In Property Value	£3	£3	£5,810	£10,371	£13,801	£29,988
Net Return	£2,416	£2,577	£8,689	£13,564	£17,390	£44,635
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	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