Flat
UB8
1 bed
1 bath
Fully Managed London High Yield Property, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£86,850First YearProfit From Rental Income
£-10,711
↘ -12%After 5 Years
Change In Property Value
£29,007
↗ 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 | £11,808 | £11,985 | £12,285 | £12,592 | £12,970 | £61,639 |
| Total Expenses | £14,329 | £14,393 | £14,466 | £14,541 | £14,621 | £72,351 |
| Profit Before Tax | £-2,521 | £-2,408 | £-2,181 | £-1,949 | £-1,651 | £-10,711 |
| Profit After Tax | £-2,521 | £-2,408 | £-2,181 | £-1,949 | £-1,651 | £-10,711 |
| Change In Property Value | £3 | £3 | £5,620 | £10,032 | £13,350 | £29,007 |
| Net Return | £-2,519 | £-2,405 | £3,439 | £8,083 | £11,698 | £18,296 |
| Return From Rental Income (%) | -3% | -3% | -3% | -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