Semi Detached HA4 4 beds 2 baths

Ickenham Road, Ruislip, Greater London HA4

London, England · HA4

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£39,014

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

55%

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	£31,920	£32,399	£33,209	£34,039	£35,060	£166,627
Total Expenses	£23,530	£23,589	£23,681	£23,775	£23,887	£118,461
Profit Before Tax	£8,391	£8,810	£9,528	£10,264	£11,173	£48,166
Profit After Tax	£6,796	£7,136	£7,718	£8,314	£9,050	£39,014
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£6,801	£7,141	£17,718	£26,165	£32,804	£90,629
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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