Flat HA4 2 beds 1 bath

Field End Road, Ruislip HA4

London, England · HA4

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£2,178

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 10%After 5 Years

Return On Investment

34%

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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£18,083	£18,156	£18,245	£18,335	£18,436	£91,255
Profit Before Tax	£-83	£114	£482	£860	£1,335	£2,708
Profit After Tax	£-83	£92	£391	£696	£1,082	£2,178
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£-79	£96	£7,591	£13,549	£18,184	£39,340
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

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