Terraced
HA4
2 beds
1 bath
Clyfford Road, Ruislip HA4
London, England · HA4
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£36,458
↗ 21%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
53%
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 | £32,304 | £32,789 | £33,608 | £34,448 | £35,482 | £168,631 |
| Total Expenses | £24,560 | £24,620 | £24,712 | £24,807 | £24,921 | £123,621 |
| Profit Before Tax | £7,744 | £8,169 | £8,896 | £9,641 | £10,560 | £45,010 |
| Profit After Tax | £6,273 | £6,617 | £7,206 | £7,809 | £8,554 | £36,458 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £6,278 | £6,622 | £17,706 | £26,552 | £33,495 | £90,653 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change