Flat UB8 1 bed 1 bath

Fully Managed London High Yield Property, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£86,325First Year

Profit From Rental Income

After 5 Years

£-10,752

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£28,852

↗ 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	£11,736	£11,912	£12,210	£12,515	£12,891	£61,264
Total Expenses	£14,263	£14,326	£14,399	£14,474	£14,554	£72,015
Profit Before Tax	£-2,527	£-2,414	£-2,189	£-1,958	£-1,663	£-10,752
Profit After Tax	£-2,527	£-2,414	£-2,189	£-1,958	£-1,663	£-10,752
Change In Property Value	£3	£3	£5,590	£9,978	£13,278	£28,852
Net Return	£-2,524	£-2,412	£3,401	£8,020	£11,615	£18,100
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-12%
Total Net Return (%)	-3%	-3%	4%	9%	13%	21%

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