Flat
HA4
2 beds
2 baths
7, Arla Place, Ruislip, London The Metropolis HA4
London, England · HA4
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£14,704
↗ 12%After 5 Years
Change In Property Value
£53,844
↗ 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 | £19,752 | £20,048 | £20,349 | £20,858 | £21,379 | £102,386 |
| Total Expenses | £16,684 | £16,764 | £16,835 | £16,928 | £17,023 | £84,234 |
| Profit Before Tax | £3,068 | £3,284 | £3,514 | £3,930 | £4,357 | £18,153 |
| Profit After Tax | £2,485 | £2,660 | £2,846 | £3,183 | £3,529 | £14,704 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £2,489 | £10,560 | £16,948 | £21,949 | £16,602 | £68,548 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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