Flat
HA4
1 bed
1 bath
Greystoke Drive, Ruislip HA4
London, England · HA4
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£18,759
↗ 19%After 5 Years
Change In Property Value
£33,033
↗ 10%After 5 Years
Return On Investment
52%
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 | £20,664 | £20,974 | £21,498 | £22,036 | £22,697 | £107,869 |
| Total Expenses | £16,762 | £16,839 | £16,935 | £17,032 | £17,141 | £84,710 |
| Profit Before Tax | £3,902 | £4,135 | £4,564 | £5,003 | £5,556 | £23,159 |
| Profit After Tax | £3,160 | £3,349 | £3,696 | £4,053 | £4,500 | £18,759 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £3,163 | £3,352 | £10,097 | £15,477 | £19,702 | £51,792 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change