Flat
HA4
0 beds
0 baths
High Street, Ruislip HA4
London, England · HA4
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£19,680
↗ 13%After 5 Years
Change In Property Value
£65,431
↗ 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 | £24,000 | £24,360 | £24,725 | £25,344 | £25,977 | £124,406 |
| Total Expenses | £19,844 | £19,930 | £20,008 | £20,111 | £20,217 | £100,110 |
| Profit Before Tax | £4,156 | £4,430 | £4,718 | £5,232 | £5,760 | £24,296 |
| Profit After Tax | £3,366 | £3,588 | £3,821 | £4,238 | £4,666 | £19,680 |
| Change In Property Value | £5 | £9,600 | £17,136 | £22,803 | £15,886 | £65,431 |
| Net Return | £3,371 | £13,188 | £20,958 | £27,042 | £20,552 | £85,111 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| 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