Flat
UB8
1 bed
1 bath
Fully Managed London High Yield Property, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£-10,739
↘ -12%After 5 Years
Change In Property Value
£29,931
↗ 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 | £12,180 | £12,363 | £12,672 | £12,989 | £13,378 | £63,581 |
| Total Expenses | £14,722 | £14,786 | £14,860 | £14,935 | £15,017 | £74,320 |
| Profit Before Tax | £-2,542 | £-2,423 | £-2,188 | £-1,947 | £-1,639 | £-10,739 |
| Profit After Tax | £-2,542 | £-2,423 | £-2,188 | £-1,947 | £-1,639 | £-10,739 |
| Change In Property Value | £3 | £3 | £5,799 | £10,351 | £13,775 | £29,931 |
| Net Return | £-2,539 | £-2,420 | £3,611 | £8,405 | £12,136 | £19,192 |
| 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