Terraced HA4 5 beds 2 baths

Flamborough Road, Ruislip HA4

London, England · HA4

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£60,361

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 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	£52,308	£53,093	£54,420	£55,780	£57,454	£273,055
Total Expenses	£39,455	£39,545	£39,688	£39,835	£40,013	£198,535
Profit Before Tax	£12,853	£13,548	£14,732	£15,945	£17,441	£74,520
Profit After Tax	£10,411	£10,974	£11,933	£12,916	£14,127	£60,361
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£10,420	£10,982	£28,933	£43,261	£54,508	£148,105
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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