Flat
UB8
1 bed
1 bath
Fully Managed London High Yield Property, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£86,325First YearProfit From Rental Income
£5,128
↗ 6%After 5 Years
Change In Property Value
£28,852
↗ 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 | £15,372 | £15,603 | £15,993 | £16,392 | £16,884 | £80,244 |
| Total Expenses | £14,626 | £14,695 | £14,777 | £14,861 | £14,953 | £73,913 |
| Profit Before Tax | £746 | £907 | £1,215 | £1,531 | £1,931 | £6,330 |
| Profit After Tax | £604 | £735 | £984 | £1,240 | £1,564 | £5,128 |
| Change In Property Value | £3 | £3 | £5,590 | £9,978 | £13,278 | £28,852 |
| Net Return | £607 | £738 | £6,574 | £11,219 | £14,843 | £33,980 |
| 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