Flat UB8 2 beds 2 baths

Fully Managed London High Yield Property, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£128,675First Year

Profit From Rental Income

After 5 Years

£21,003

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£41,343

↗ 10%After 5 Years

Return On Investment

48%

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	£25,860	£26,248	£26,904	£27,577	£28,404	£134,993
Total Expenses	£21,562	£21,672	£21,804	£21,938	£22,087	£109,062
Profit Before Tax	£4,298	£4,576	£5,101	£5,638	£6,317	£25,930
Profit After Tax	£3,482	£3,707	£4,131	£4,567	£5,117	£21,003
Change In Property Value	£4	£4	£8,010	£14,298	£19,027	£41,343
Net Return	£3,486	£3,711	£12,142	£18,865	£24,143	£62,347
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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