Flat
UB8
1 bed
1 bath
Fully Managed London High Yield Property, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£86,325First YearProfit From Rental Income
£14,021
↗ 16%After 5 Years
Change In Property Value
£28,852
↗ 10%After 5 Years
Return On Investment
50%
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 | £18,048 | £18,319 | £18,777 | £19,246 | £19,823 | £94,213 |
| Total Expenses | £15,199 | £15,279 | £15,374 | £15,472 | £15,579 | £76,903 |
| Profit Before Tax | £2,849 | £3,040 | £3,402 | £3,774 | £4,245 | £17,310 |
| Profit After Tax | £2,308 | £2,462 | £2,756 | £3,057 | £3,438 | £14,021 |
| Change In Property Value | £3 | £3 | £5,590 | £9,978 | £13,278 | £28,852 |
| Net Return | £2,311 | £2,465 | £8,346 | £13,035 | £16,717 | £42,873 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change