Terraced
HA4
2 beds
1 bath
Brixham Crescent, Ruislip HA4
London, England · HA4
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£40,160
↗ 21%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
52%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,388 | £35,919 | £36,817 | £37,737 | £38,869 | £184,730 |
| Total Expenses | £26,852 | £26,917 | £27,017 | £27,120 | £27,244 | £135,149 |
| Profit Before Tax | £8,536 | £9,002 | £9,800 | £10,617 | £11,625 | £49,581 |
| Profit After Tax | £6,914 | £7,292 | £7,938 | £8,600 | £9,417 | £40,160 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £6,920 | £7,298 | £19,438 | £29,128 | £36,733 | £99,517 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change