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
£5,643
↗ 6%After 5 Years
Change In Property Value
£29,988
↗ 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 | £15,972 | £16,212 | £16,617 | £17,032 | £17,543 | £83,376 |
| Total Expenses | £15,123 | £15,193 | £15,276 | £15,362 | £15,455 | £76,409 |
| Profit Before Tax | £849 | £1,019 | £1,341 | £1,671 | £2,088 | £6,967 |
| Profit After Tax | £688 | £825 | £1,086 | £1,353 | £1,691 | £5,643 |
| Change In Property Value | £3 | £3 | £5,810 | £10,371 | £13,801 | £29,988 |
| Net Return | £691 | £828 | £6,896 | £11,724 | £15,492 | £35,631 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change