Flat
HA4
1 bed
1 bath
Sandalwood Drive, Ruislip, Middlesex HA4
London, England · HA4
View property listing
Initial Investment
£34,750First YearProfit From Rental Income
£-6,319
↘ -18%After 5 Years
Change In Property Value
£11,613
↗ 10%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,628 | £5,712 | £5,855 | £6,002 | £6,182 | £29,379 |
| Total Expenses | £7,026 | £7,081 | £7,138 | £7,196 | £7,257 | £35,698 |
| Profit Before Tax | £-1,398 | £-1,368 | £-1,283 | £-1,195 | £-1,075 | £-6,319 |
| Profit After Tax | £-1,398 | £-1,368 | £-1,283 | £-1,195 | £-1,075 | £-6,319 |
| Change In Property Value | £1 | £1 | £2,250 | £4,016 | £5,345 | £11,613 |
| Net Return | £-1,397 | £-1,367 | £967 | £2,822 | £4,269 | £5,294 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change