Flat
HA4
3 beds
1 bath
Lime Grove, Ruislip HA4
London, England · HA4
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£28,174
↗ 14%After 5 Years
Change In Property Value
£85,196
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,248 | £31,717 | £32,192 | £32,997 | £33,822 | £161,977 |
| Total Expenses | £25,234 | £25,331 | £25,420 | £25,542 | £25,667 | £127,194 |
| Profit Before Tax | £6,014 | £6,386 | £6,773 | £7,455 | £8,155 | £34,783 |
| Profit After Tax | £4,871 | £5,172 | £5,486 | £6,039 | £6,606 | £28,174 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £4,877 | £17,673 | £27,799 | £35,731 | £27,291 | £113,370 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 13% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change