Flat UB8 2 beds 2 baths

Fully Managed London High Yield Property, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£119,732First Year

Profit From Rental Income

After 5 Years

£9,746

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£38,706

↗ 10%After 5 Years

Return On Investment

40%

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	£20,616	£20,925	£21,448	£21,985	£22,644	£107,618
Total Expenses	£18,938	£19,015	£19,110	£19,207	£19,316	£95,586
Profit Before Tax	£1,678	£1,911	£2,338	£2,777	£3,328	£12,033
Profit After Tax	£1,359	£1,548	£1,894	£2,249	£2,696	£9,746
Change In Property Value	£4	£4	£7,499	£13,386	£17,813	£38,706
Net Return	£1,363	£1,551	£9,393	£15,635	£20,509	£48,452
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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