Flat
UB8
1 bed
1 bath
Fully Managed London High Yield Property, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£90,175First YearProfit From Rental Income
£-10,735
↘ -12%After 5 Years
Change In Property Value
£29,988
↗ 10%After 5 Years
Return On Investment
21%
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 | £12,204 | £12,387 | £12,697 | £13,014 | £13,405 | £63,707 |
| Total Expenses | £14,746 | £14,810 | £14,884 | £14,960 | £15,042 | £74,442 |
| Profit Before Tax | £-2,542 | £-2,423 | £-2,187 | £-1,946 | £-1,637 | £-10,735 |
| Profit After Tax | £-2,542 | £-2,423 | £-2,187 | £-1,946 | £-1,637 | £-10,735 |
| Change In Property Value | £3 | £3 | £5,810 | £10,371 | £13,801 | £29,988 |
| Net Return | £-2,539 | £-2,420 | £3,623 | £8,425 | £12,164 | £19,253 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change