Semi Detached HA4 2 beds 1 bath

Edwards Avenue, Ruislip, Middlesex HA4

London, England · HA4

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£41,071

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 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	£33,516	£34,019	£34,869	£35,741	£36,813	£174,958
Total Expenses	£24,681	£24,743	£24,839	£24,937	£25,055	£124,254
Profit Before Tax	£8,835	£9,276	£10,031	£10,804	£11,759	£50,705
Profit After Tax	£7,156	£7,514	£8,125	£8,751	£9,524	£41,071
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£7,162	£7,519	£18,625	£27,494	£34,466	£95,266
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