Flat HA4 1 bed 1 bath

Pembroke Road, Ruislip HA4

London, England · HA4

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£19,618

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 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	£21,312	£21,632	£22,172	£22,727	£23,409	£111,252
Total Expenses	£17,224	£17,302	£17,399	£17,498	£17,609	£87,032
Profit Before Tax	£4,088	£4,330	£4,774	£5,229	£5,799	£24,219
Profit After Tax	£3,311	£3,507	£3,867	£4,235	£4,698	£19,618
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£3,315	£3,510	£10,467	£16,016	£20,375	£53,683
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