Flat
HA4
1 bed
1 bath
Arla Place, Ruislip HA4
London, England · HA4
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£10,283
↗ 10%After 5 Years
Change In Property Value
£43,620
↗ 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 | £15,996 | £16,236 | £16,479 | £16,891 | £17,314 | £82,917 |
| Total Expenses | £13,896 | £13,970 | £14,035 | £14,118 | £14,203 | £70,221 |
| Profit Before Tax | £2,100 | £2,266 | £2,445 | £2,773 | £3,111 | £12,696 |
| Profit After Tax | £1,701 | £1,836 | £1,980 | £2,247 | £2,520 | £10,283 |
| Change In Property Value | £3 | £6,400 | £11,424 | £15,202 | £10,591 | £43,620 |
| Net Return | £1,705 | £8,236 | £13,404 | £17,449 | £13,111 | £53,904 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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