Flat UB8 1 bed 1 bath

Fully Managed London High Yield Property, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£86,850First Year

Profit From Rental Income

After 5 Years

£14,107

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£29,007

↗ 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	£18,144	£18,416	£18,877	£19,348	£19,929	£94,714
Total Expenses	£15,277	£15,358	£15,453	£15,551	£15,659	£77,298
Profit Before Tax	£2,867	£3,059	£3,423	£3,797	£4,270	£17,416
Profit After Tax	£2,322	£2,478	£2,773	£3,076	£3,459	£14,107
Change In Property Value	£3	£3	£5,620	£10,032	£13,350	£29,007
Net Return	£2,325	£2,480	£8,393	£13,108	£16,809	£43,115
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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