Flat
UB8
2 beds
2 baths
Fully Managed London High Yield Property, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£128,675First YearProfit From Rental Income
£-10,851
↘ -8%After 5 Years
Change In Property Value
£41,343
↗ 10%After 5 Years
Return On Investment
24%
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 | £16,824 | £17,076 | £17,503 | £17,941 | £18,479 | £87,824 |
| Total Expenses | £19,572 | £19,643 | £19,729 | £19,817 | £19,913 | £98,675 |
| Profit Before Tax | £-2,748 | £-2,567 | £-2,226 | £-1,876 | £-1,434 | £-10,851 |
| Profit After Tax | £-2,748 | £-2,567 | £-2,226 | £-1,876 | £-1,434 | £-10,851 |
| Change In Property Value | £4 | £4 | £8,010 | £14,298 | £19,027 | £41,343 |
| Net Return | £-2,744 | £-2,563 | £5,784 | £12,422 | £17,593 | £30,492 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change