Semi Detached
HA4
3 beds
1 bath
39 Hatherleigh Road, Ruislip, Middlesex HA4
London, England · HA4
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£34,472
↗ 24%After 5 Years
Change In Property Value
£45,937
↗ 10%After 5 Years
Return On Investment
56%
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 | £28,404 | £28,830 | £29,551 | £30,290 | £31,198 | £148,273 |
| Total Expenses | £20,996 | £21,050 | £21,133 | £21,218 | £21,319 | £105,715 |
| Profit Before Tax | £7,408 | £7,780 | £8,418 | £9,072 | £9,879 | £42,558 |
| Profit After Tax | £6,001 | £6,302 | £6,819 | £7,348 | £8,002 | £34,472 |
| Change In Property Value | £4 | £4 | £8,900 | £15,887 | £21,141 | £45,937 |
| Net Return | £6,005 | £6,306 | £15,719 | £23,235 | £29,143 | £80,408 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change