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
£5,595
↗ 6%After 5 Years
Change In Property Value
£29,931
↗ 10%After 5 Years
Return On Investment
39%
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 | £15,936 | £16,175 | £16,579 | £16,994 | £17,504 | £83,188 |
| Total Expenses | £15,097 | £15,167 | £15,251 | £15,336 | £15,430 | £76,281 |
| Profit Before Tax | £839 | £1,008 | £1,329 | £1,658 | £2,074 | £6,907 |
| Profit After Tax | £679 | £816 | £1,076 | £1,343 | £1,680 | £5,595 |
| Change In Property Value | £3 | £3 | £5,799 | £10,351 | £13,775 | £29,931 |
| Net Return | £682 | £819 | £6,875 | £11,694 | £15,455 | £35,526 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change