Detached HA4 2 beds 1 bath

Old Hatch Manor, Ruislip HA4

London, England · HA4

Initial Investment

First Year

£224,732First Year

Profit From Rental Income

After 5 Years

£37,445

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£92,005

↗ 14%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,744	£34,250	£34,764	£35,633	£36,524	£174,915
Total Expenses	£25,591	£25,654	£25,716	£25,813	£25,913	£128,686
Profit Before Tax	£8,153	£8,596	£9,048	£9,820	£10,611	£46,229
Profit After Tax	£6,604	£6,963	£7,329	£7,954	£8,595	£37,445
Change In Property Value	£7	£13,499	£24,096	£32,065	£22,339	£92,005
Net Return	£6,611	£20,462	£31,425	£40,019	£30,933	£129,450
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	58%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change