Flat HA4 2 beds 1 bath

Beechwood Avenue, Ruislip HA4

London, England · HA4

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£22,149

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 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	£23,244	£23,593	£24,182	£24,787	£25,531	£121,337
Total Expenses	£18,607	£18,688	£18,790	£18,895	£19,012	£93,992
Profit Before Tax	£4,637	£4,904	£5,392	£5,893	£6,519	£27,345
Profit After Tax	£3,756	£3,973	£4,368	£4,773	£5,280	£22,149
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£3,759	£3,976	£11,568	£17,625	£22,383	£59,312
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change