Flat
HA4
1 bed
1 bath
Corinthian Court, Ruislip, Middlesex HA4
London, England · HA4
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£796
↗ 1%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
34%
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 | £15,756 | £15,992 | £16,392 | £16,802 | £17,306 | £82,248 |
| Total Expenses | £16,073 | £16,143 | £16,226 | £16,311 | £16,404 | £81,156 |
| Profit Before Tax | £-317 | £-151 | £166 | £491 | £902 | £1,092 |
| Profit After Tax | £-317 | £-151 | £135 | £398 | £731 | £796 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £-314 | £-147 | £6,435 | £11,644 | £15,696 | £33,313 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change