Flat HA4 1 bed 1 bath

Sandalwood Drive, Ruislip, Middlesex HA4

London, England · HA4

Initial Investment

First Year

£34,750First Year

Profit From Rental Income

After 5 Years

£1,092

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£11,613

↗ 10%After 5 Years

Return On Investment

37%

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	£7,260	£7,369	£7,553	£7,742	£7,974	£37,898
Total Expenses	£7,189	£7,246	£7,308	£7,370	£7,436	£36,550
Profit Before Tax	£71	£123	£245	£371	£538	£1,348
Profit After Tax	£57	£99	£199	£301	£436	£1,092
Change In Property Value	£1	£1	£2,250	£4,016	£5,345	£11,613
Net Return	£58	£100	£2,449	£4,317	£5,780	£12,705
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	17%	37%

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