Flat
HA4
1 bed
1 bath
Station Approach, Ruislip HA4
London, England · HA4
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£16,181
↗ 18%After 5 Years
Change In Property Value
£29,936
↗ 10%After 5 Years
Return On Investment
51%
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 | £18,720 | £19,001 | £19,476 | £19,963 | £20,562 | £97,721 |
| Total Expenses | £15,378 | £15,452 | £15,542 | £15,635 | £15,737 | £77,744 |
| Profit Before Tax | £3,342 | £3,549 | £3,934 | £4,328 | £4,824 | £19,977 |
| Profit After Tax | £2,707 | £2,875 | £3,186 | £3,506 | £3,908 | £16,181 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £2,710 | £2,878 | £8,986 | £13,859 | £17,685 | £46,118 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change