Detached HA4 3 beds 2 baths

Park Avenue, Ruislip HA4

London, England · HA4

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£46,279

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£112,459

↗ 14%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,256	£41,875	£42,503	£43,566	£44,655	£213,854
Total Expenses	£31,170	£31,244	£31,317	£31,434	£31,554	£156,720
Profit Before Tax	£10,086	£10,630	£11,186	£12,131	£13,101	£57,134
Profit After Tax	£8,170	£8,611	£9,060	£9,826	£10,612	£46,279
Change In Property Value	£8	£16,500	£29,453	£39,193	£27,305	£112,459
Net Return	£8,178	£25,111	£38,513	£49,020	£37,916	£158,738
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	57%

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