Terraced
HA4
1 bed
1 bath
Wheelers Drive, Ruislip HA4
London, England · HA4
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£16,932
↗ 17%After 5 Years
Change In Property Value
£44,302
↗ 14%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,248 | £16,492 | £16,739 | £17,158 | £17,587 | £84,223 |
| Total Expenses | £12,582 | £12,619 | £12,654 | £12,706 | £12,759 | £63,319 |
| Profit Before Tax | £3,666 | £3,873 | £4,086 | £4,452 | £4,827 | £20,904 |
| Profit After Tax | £2,970 | £3,137 | £3,309 | £3,606 | £3,910 | £16,932 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £2,973 | £9,637 | £14,912 | £19,046 | £14,666 | £61,234 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 15% | 19% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change