Flat
HA4
2 beds
1 bath
Kent Gardens, Ruislip HA4
London, England · HA4
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£17,064
↗ 12%After 5 Years
Change In Property Value
£59,297
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,756 | £22,082 | £22,414 | £22,974 | £23,548 | £112,774 |
| Total Expenses | £18,172 | £18,254 | £18,328 | £18,426 | £18,526 | £91,707 |
| Profit Before Tax | £3,584 | £3,828 | £4,085 | £4,548 | £5,022 | £21,067 |
| Profit After Tax | £2,903 | £3,101 | £3,309 | £3,684 | £4,068 | £17,064 |
| Change In Property Value | £4 | £8,700 | £15,530 | £20,666 | £14,397 | £59,297 |
| Net Return | £2,908 | £11,801 | £18,839 | £24,349 | £18,465 | £76,361 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change