Flat
HA4
2 beds
2 baths
Pembroke Road, Ruislip, Middlesex HA4
London, England · HA4
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£17,319
↗ 12%After 5 Years
Change In Property Value
£59,978
↗ 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 | £21,996 | £22,326 | £22,661 | £23,227 | £23,808 | £114,018 |
| Total Expenses | £18,357 | £18,440 | £18,514 | £18,613 | £18,713 | £92,636 |
| Profit Before Tax | £3,639 | £3,886 | £4,147 | £4,615 | £5,095 | £21,382 |
| Profit After Tax | £2,948 | £3,148 | £3,359 | £3,738 | £4,127 | £17,319 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £2,952 | £11,948 | £19,067 | £24,641 | £18,689 | £77,298 |
| 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