Flat
HA4
3 beds
1 bath
31 Cavendish Avenue, Ruislip, Middlesex HA4
London, England · HA4
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£18,823
↗ 12%After 5 Years
Change In Property Value
£63,386
↗ 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 | £23,256 | £23,605 | £23,959 | £24,558 | £25,172 | £120,549 |
| Total Expenses | £19,287 | £19,372 | £19,448 | £19,550 | £19,654 | £97,311 |
| Profit Before Tax | £3,969 | £4,233 | £4,511 | £5,008 | £5,518 | £23,238 |
| Profit After Tax | £3,215 | £3,429 | £3,654 | £4,056 | £4,469 | £18,823 |
| Change In Property Value | £5 | £9,300 | £16,601 | £22,091 | £15,390 | £63,386 |
| Net Return | £3,220 | £12,729 | £20,254 | £26,147 | £19,859 | £82,209 |
| 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